[LUSTER] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.01%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 149,397 148,029 160,210 145,613 180,365 177,924 183,186 -3.33%
PBT 4,580 5,090 8,026 11,986 9,393 12,757 12,012 -14.83%
Tax -2,121 -426 -1,320 -4,113 -3,076 -3,270 -2,613 -3.41%
NP 2,458 4,664 6,706 7,873 6,317 9,486 9,398 -20.01%
-
NP to SH 4,317 4,060 3,344 6,413 6,310 9,478 9,245 -11.90%
-
Tax Rate 46.31% 8.37% 16.45% 34.32% 32.75% 25.63% 21.75% -
Total Cost 146,938 143,365 153,504 137,740 174,048 168,437 173,788 -2.75%
-
Net Worth 294,363 302,262 295,402 289,295 192,389 177,843 158,082 10.90%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 294,363 302,262 295,402 289,295 192,389 177,843 158,082 10.90%
NOSH 2,943,636 3,022,674 3,022,624 2,892,968 2,173,638 1,976,035 1,976,035 6.86%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.65% 3.15% 4.19% 5.41% 3.50% 5.33% 5.13% -
ROE 1.47% 1.34% 1.13% 2.22% 3.28% 5.33% 5.85% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.08 4.90 5.42 5.03 8.44 9.00 9.27 -9.53%
EPS 0.15 0.13 0.31 0.23 0.29 0.48 0.47 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.09 0.08 3.78%
Adjusted Per Share Value based on latest NOSH - 2,892,968
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.12 5.08 5.49 4.99 6.18 6.10 6.28 -3.34%
EPS 0.15 0.14 0.11 0.22 0.22 0.33 0.32 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.1036 0.1013 0.0992 0.066 0.061 0.0542 10.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.065 0.075 0.095 0.13 0.12 0.07 0.095 -
P/RPS 1.28 1.53 1.75 2.58 1.42 0.78 1.02 3.85%
P/EPS 44.32 55.84 83.92 58.64 40.65 14.59 20.30 13.88%
EY 2.26 1.79 1.19 1.71 2.46 6.85 4.92 -12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.95 1.30 1.33 0.78 1.19 -9.57%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 26/11/21 26/11/20 26/11/19 28/11/18 -
Price 0.065 0.065 0.10 0.125 0.195 0.09 0.08 -
P/RPS 1.28 1.33 1.84 2.48 2.31 1.00 0.86 6.84%
P/EPS 44.32 48.39 88.34 56.39 66.05 18.76 17.10 17.18%
EY 2.26 2.07 1.13 1.77 1.51 5.33 5.85 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 1.00 1.25 2.17 1.00 1.00 -6.92%

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