[LUSTER] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.78%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 148,332 167,292 165,026 171,284 128,236 113,428 120,602 3.50%
PBT 12,528 7,040 7,156 9,864 8,560 2,290 -3,284 -
Tax -5,086 -3,132 -1,946 -2,504 -1,390 -1,370 -852 34.64%
NP 7,442 3,908 5,210 7,360 7,170 920 -4,136 -
-
NP to SH 6,050 3,902 5,210 7,228 6,996 1,342 -4,136 -
-
Tax Rate 40.60% 44.49% 27.19% 25.39% 16.24% 59.83% - -
Total Cost 140,890 163,384 159,816 163,924 121,066 112,508 124,738 2.04%
-
Net Worth 289,295 195,627 177,843 158,082 145,091 150,975 159,076 10.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 289,295 195,627 177,843 158,082 145,091 150,975 159,076 10.47%
NOSH 2,892,968 2,173,638 1,976,035 1,976,035 1,976,035 1,677,500 1,590,769 10.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.02% 2.34% 3.16% 4.30% 5.59% 0.81% -3.43% -
ROE 2.09% 1.99% 2.93% 4.57% 4.82% 0.89% -2.60% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.13 7.70 8.35 8.67 7.07 6.76 7.58 -6.29%
EPS 0.20 0.18 0.26 0.36 0.38 0.08 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.08 0.08 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.09 5.74 5.66 5.87 4.40 3.89 4.14 3.49%
EPS 0.21 0.13 0.18 0.25 0.24 0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0671 0.061 0.0542 0.0498 0.0518 0.0545 10.48%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.19 0.13 0.075 0.085 0.125 0.075 0.08 -
P/RPS 3.71 1.69 0.90 0.98 1.77 1.11 1.06 23.19%
P/EPS 90.85 72.42 28.45 23.24 32.40 93.75 -30.77 -
EY 1.10 1.38 3.52 4.30 3.09 1.07 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.44 0.83 1.06 1.56 0.83 0.80 15.49%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 26/08/19 28/08/18 25/08/17 29/08/16 20/08/15 -
Price 0.165 0.14 0.07 0.105 0.125 0.07 0.08 -
P/RPS 3.22 1.82 0.84 1.21 1.77 1.04 1.06 20.32%
P/EPS 78.90 77.99 26.55 28.71 32.40 87.50 -30.77 -
EY 1.27 1.28 3.77 3.48 3.09 1.14 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.56 0.78 1.31 1.56 0.78 0.80 12.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment