[LUSTER] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 63.57%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 143,940 157,860 167,832 175,644 192,856 187,576 163,620 -2.11%
PBT 11,508 4,716 9,024 15,664 11,076 7,908 9,000 4.17%
Tax -1,136 -504 -1,212 -4,068 -4,188 -1,764 -2,244 -10.71%
NP 10,372 4,212 7,812 11,596 6,888 6,144 6,756 7.39%
-
NP to SH 10,720 3,220 10,348 9,752 6,872 6,144 6,584 8.45%
-
Tax Rate 9.87% 10.69% 13.43% 25.97% 37.81% 22.31% 24.93% -
Total Cost 133,568 153,648 160,020 164,048 185,968 181,432 156,864 -2.64%
-
Net Worth 302,267 272,036 289,335 289,293 186,843 177,843 138,593 13.86%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 302,267 272,036 289,335 289,293 186,843 177,843 138,593 13.86%
NOSH 3,022,674 3,022,624 2,896,547 2,892,967 2,076,035 1,976,035 1,976,035 7.33%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.21% 2.67% 4.65% 6.60% 3.57% 3.28% 4.13% -
ROE 3.55% 1.18% 3.58% 3.37% 3.68% 3.45% 4.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.76 5.22 5.80 6.07 9.29 9.49 9.44 -10.77%
EPS 0.36 0.12 0.36 0.32 0.32 0.32 0.32 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.09 0.09 0.08 3.78%
Adjusted Per Share Value based on latest NOSH - 2,892,967
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.94 5.41 5.76 6.02 6.61 6.43 5.61 -2.09%
EPS 0.37 0.11 0.35 0.33 0.24 0.21 0.23 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.0933 0.0992 0.0992 0.0641 0.061 0.0475 13.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.075 0.085 0.11 0.195 0.055 0.08 0.09 -
P/RPS 1.57 1.63 1.90 3.21 0.59 0.84 0.95 8.72%
P/EPS 21.15 79.79 30.76 57.85 16.62 25.73 23.68 -1.86%
EY 4.73 1.25 3.25 1.73 6.02 3.89 4.22 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.10 1.95 0.61 0.89 1.13 -6.59%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 30/05/22 28/05/21 30/06/20 29/05/19 23/05/18 -
Price 0.075 0.08 0.10 0.215 0.13 0.075 0.10 -
P/RPS 1.57 1.53 1.72 3.54 1.40 0.79 1.06 6.75%
P/EPS 21.15 75.10 27.96 63.78 39.27 24.12 26.31 -3.56%
EY 4.73 1.33 3.58 1.57 2.55 4.15 3.80 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.00 2.15 1.44 0.83 1.25 -8.15%

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