[LUSTER] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.08%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 75,094 77,885 80,952 74,166 83,646 82,513 85,642 -2.16%
PBT 5,604 3,694 5,444 6,264 3,520 3,578 4,932 2.14%
Tax -491 -215 -539 -2,543 -1,566 -973 -1,252 -14.43%
NP 5,113 3,479 4,905 3,721 1,954 2,605 3,680 5.62%
-
NP to SH 5,571 2,990 5,935 3,025 1,951 2,605 3,614 7.47%
-
Tax Rate 8.76% 5.82% 9.90% 40.60% 44.49% 27.19% 25.39% -
Total Cost 69,981 74,406 76,047 70,445 81,692 79,908 81,962 -2.59%
-
Net Worth 302,267 272,037 291,915 289,295 195,627 177,843 158,082 11.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 302,267 272,037 291,915 289,295 195,627 177,843 158,082 11.39%
NOSH 3,022,674 3,022,674 3,022,624 2,892,968 2,173,638 1,976,035 1,976,035 7.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.81% 4.47% 6.06% 5.02% 2.34% 3.16% 4.30% -
ROE 1.84% 1.10% 2.03% 1.05% 1.00% 1.46% 2.29% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.48 2.58 2.77 2.56 3.85 4.18 4.33 -8.86%
EPS 0.18 0.10 0.20 0.10 0.09 0.13 0.18 0.00%
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 - 2,892,968
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.58 2.67 2.78 2.54 2.87 2.83 2.94 -2.15%
EPS 0.19 0.10 0.20 0.10 0.07 0.09 0.12 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1036 0.0933 0.1001 0.0992 0.0671 0.061 0.0542 11.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.085 0.085 0.085 0.19 0.13 0.075 0.085 -
P/RPS 3.42 3.30 3.07 7.41 3.38 1.80 1.96 9.71%
P/EPS 46.12 85.93 41.81 181.71 144.83 56.89 46.48 -0.12%
EY 2.17 1.16 2.39 0.55 0.69 1.76 2.15 0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.85 1.90 1.44 0.83 1.06 -3.60%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 26/08/21 27/08/20 26/08/19 28/08/18 -
Price 0.075 0.08 0.075 0.165 0.14 0.07 0.105 -
P/RPS 3.02 3.10 2.70 6.44 3.64 1.68 2.42 3.75%
P/EPS 40.69 80.87 36.89 157.80 155.98 53.10 57.41 -5.57%
EY 2.46 1.24 2.71 0.63 0.64 1.88 1.74 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.75 1.65 1.56 0.78 1.31 -8.86%

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