[LUSTER] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -93.0%
YoY- 101.33%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 133,443 137,390 104,205 85,787 87,977 78,015 115,185 2.48%
PBT 9,568 9,009 4,928 682 -2,137 2,624 8,086 2.84%
Tax -2,453 -1,960 -1,171 -806 -1,347 -1,061 -2,582 -0.85%
NP 7,115 7,049 3,757 -124 -3,484 1,563 5,504 4.36%
-
NP to SH 7,109 6,934 3,608 47 -3,529 1,514 3,150 14.52%
-
Tax Rate 25.64% 21.76% 23.76% 118.18% - 40.43% 31.93% -
Total Cost 126,328 130,341 100,448 85,911 91,461 76,452 109,681 2.38%
-
Net Worth 177,843 158,082 149,469 155,871 151,242 136,260 121,153 6.60%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 177,843 158,082 149,469 155,871 151,242 136,260 121,153 6.60%
NOSH 1,976,035 1,976,035 1,976,035 1,731,910 1,680,476 1,513,999 1,211,538 8.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.33% 5.13% 3.61% -0.14% -3.96% 2.00% 4.78% -
ROE 4.00% 4.39% 2.41% 0.03% -2.33% 1.11% 2.60% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.75 6.95 5.58 4.95 5.24 5.15 9.51 -5.55%
EPS 0.36 0.35 0.19 0.00 -0.21 0.10 0.26 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.09 0.09 0.09 0.10 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,731,910
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.41 4.55 3.45 2.84 2.91 2.58 3.81 2.46%
EPS 0.24 0.23 0.12 0.00 -0.12 0.05 0.10 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0523 0.0494 0.0516 0.05 0.0451 0.0401 6.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.07 0.095 0.13 0.06 0.08 0.11 0.095 -
P/RPS 1.04 1.37 2.33 1.21 1.53 2.13 1.00 0.65%
P/EPS 19.46 27.07 67.32 2,210.95 -38.10 110.00 36.54 -9.96%
EY 5.14 3.69 1.49 0.05 -2.63 0.91 2.74 11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.19 1.63 0.67 0.89 1.22 0.95 -3.23%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 22/11/17 22/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.09 0.08 0.12 0.055 0.085 0.095 0.09 -
P/RPS 1.33 1.15 2.15 1.11 1.62 1.84 0.95 5.76%
P/EPS 25.02 22.80 62.14 2,026.70 -40.48 95.00 34.62 -5.26%
EY 4.00 4.39 1.61 0.05 -2.47 1.05 2.89 5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.50 0.61 0.94 1.06 0.90 1.77%

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