[LUSTER] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 95.25%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 46,894 40,905 29,613 25,157 30,055 26,287 29,654 7.93%
PBT 1,977 2,250 1,872 -793 -1,981 -704 1,651 3.04%
Tax -441 -561 -295 -215 -138 -217 -661 -6.51%
NP 1,536 1,689 1,577 -1,008 -2,119 -921 990 7.59%
-
NP to SH 1,536 1,646 1,519 -849 -2,119 -544 501 20.51%
-
Tax Rate 22.31% 24.93% 15.76% - - - 40.04% -
Total Cost 45,358 39,216 28,036 26,165 32,174 27,208 28,664 7.94%
-
Net Worth 177,843 138,593 118,144 127,350 146,700 136,000 100,199 10.02%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 177,843 138,593 118,144 127,350 146,700 136,000 100,199 10.02%
NOSH 1,976,035 1,976,035 1,687,777 1,415,000 1,630,000 1,360,000 1,001,999 11.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.28% 4.13% 5.33% -4.01% -7.05% -3.50% 3.34% -
ROE 0.86% 1.19% 1.29% -0.67% -1.44% -0.40% 0.50% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.37 2.36 1.75 1.78 1.84 1.93 2.96 -3.63%
EPS 0.08 0.08 0.09 -0.06 -0.13 -0.04 0.05 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.09 0.09 0.10 0.10 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,415,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.61 1.40 1.02 0.86 1.03 0.90 1.02 7.90%
EPS 0.05 0.06 0.05 -0.03 -0.07 -0.02 0.02 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0475 0.0405 0.0437 0.0503 0.0466 0.0344 10.01%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.08 0.09 0.115 0.07 0.09 0.10 0.10 -
P/RPS 3.37 3.81 6.55 3.94 4.88 5.17 3.38 -0.04%
P/EPS 102.92 94.73 127.78 -116.67 -69.23 -250.00 200.00 -10.47%
EY 0.97 1.06 0.78 -0.86 -1.44 -0.40 0.50 11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.64 0.78 1.00 1.00 1.00 -1.92%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 23/05/18 23/05/17 30/05/16 25/05/15 29/05/14 31/05/13 -
Price 0.075 0.10 0.15 0.065 0.09 0.105 0.215 -
P/RPS 3.16 4.24 8.55 3.66 4.88 5.43 7.26 -12.93%
P/EPS 96.49 105.25 166.67 -108.33 -69.23 -262.50 430.00 -22.03%
EY 1.04 0.95 0.60 -0.92 -1.44 -0.38 0.23 28.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.25 2.14 0.72 1.00 1.05 2.15 -14.66%

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