[LUSTER] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 29.5%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 175,644 192,856 187,576 163,620 118,452 100,628 120,220 6.51%
PBT 15,664 11,076 7,908 9,000 7,488 -3,172 -7,924 -
Tax -4,068 -4,188 -1,764 -2,244 -1,180 -860 -552 39.45%
NP 11,596 6,888 6,144 6,756 6,308 -4,032 -8,476 -
-
NP to SH 9,752 6,872 6,144 6,584 6,076 -3,396 -8,476 -
-
Tax Rate 25.97% 37.81% 22.31% 24.93% 15.76% - - -
Total Cost 164,048 185,968 181,432 156,864 112,144 104,660 128,696 4.12%
-
Net Worth 289,293 186,843 177,843 138,593 118,144 127,350 146,700 11.97%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 289,293 186,843 177,843 138,593 118,144 127,350 146,700 11.97%
NOSH 2,892,967 2,076,035 1,976,035 1,976,035 1,687,777 1,415,000 1,630,000 10.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.60% 3.57% 3.28% 4.13% 5.33% -4.01% -7.05% -
ROE 3.37% 3.68% 3.45% 4.75% 5.14% -2.67% -5.78% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.07 9.29 9.49 9.44 7.02 7.11 7.38 -3.20%
EPS 0.32 0.32 0.32 0.32 0.36 -0.24 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.08 0.07 0.09 0.09 1.76%
Adjusted Per Share Value based on latest NOSH - 1,976,035
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.02 6.61 6.43 5.61 4.06 3.45 4.12 6.51%
EPS 0.33 0.24 0.21 0.23 0.21 -0.12 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0641 0.061 0.0475 0.0405 0.0437 0.0503 11.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.195 0.055 0.08 0.09 0.115 0.07 0.09 -
P/RPS 3.21 0.59 0.84 0.95 1.64 0.98 1.22 17.47%
P/EPS 57.85 16.62 25.73 23.68 31.94 -29.17 -17.31 -
EY 1.73 6.02 3.89 4.22 3.13 -3.43 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.61 0.89 1.13 1.64 0.78 1.00 11.76%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 30/06/20 29/05/19 23/05/18 23/05/17 30/05/16 25/05/15 -
Price 0.215 0.13 0.075 0.10 0.15 0.065 0.09 -
P/RPS 3.54 1.40 0.79 1.06 2.14 0.91 1.22 19.40%
P/EPS 63.78 39.27 24.12 26.31 41.67 -27.08 -17.31 -
EY 1.57 2.55 4.15 3.80 2.40 -3.69 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.44 0.83 1.25 2.14 0.72 1.00 13.59%

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