[LUSTER] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1002.73%
YoY- 104.94%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 48,197 49,108 37,213 36,533 28,099 31,038 23,568 12.65%
PBT 1,968 3,178 1,062 1,973 -24,993 -12,314 -708 -
Tax -819 -964 4,665 -753 -185 -1,334 -131 35.68%
NP 1,149 2,214 5,727 1,220 -25,178 -13,648 -839 -
-
NP to SH 1,229 2,201 5,718 1,213 -24,564 -14,339 -957 -
-
Tax Rate 41.62% 30.33% -439.27% 38.17% - - - -
Total Cost 47,048 46,894 31,486 35,313 53,277 44,686 24,407 11.54%
-
Net Worth 220,052 179,717 158,082 151,597 121,090 150,059 159,500 5.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 220,052 179,717 158,082 151,597 121,090 150,059 159,500 5.50%
NOSH 2,410,762 2,076,035 1,976,035 1,976,035 1,729,859 1,667,325 1,595,000 7.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.38% 4.51% 15.39% 3.34% -89.60% -43.97% -3.56% -
ROE 0.56% 1.22% 3.62% 0.80% -20.29% -9.56% -0.60% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.19 2.46 1.88 1.93 1.62 1.86 1.48 6.74%
EPS 0.06 0.11 0.29 0.06 -1.42 -0.86 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.08 0.07 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,976,035
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.65 1.68 1.28 1.25 0.96 1.06 0.81 12.57%
EPS 0.04 0.08 0.20 0.04 -0.84 -0.49 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0616 0.0542 0.052 0.0415 0.0515 0.0547 5.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.175 0.09 0.075 0.105 0.05 0.08 0.085 -
P/RPS 7.99 3.66 3.98 5.45 3.08 4.30 5.75 5.63%
P/EPS 313.34 81.65 25.92 164.03 -3.52 -9.30 -141.67 -
EY 0.32 1.22 3.86 0.61 -28.40 -10.75 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.00 0.94 1.31 0.71 0.89 0.85 12.77%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 27/02/19 28/02/18 28/02/17 25/02/16 27/02/15 -
Price 0.21 0.085 0.085 0.10 0.09 0.075 0.085 -
P/RPS 9.59 3.46 4.51 5.19 5.54 4.03 5.75 8.89%
P/EPS 376.00 77.12 29.37 156.22 -6.34 -8.72 -141.67 -
EY 0.27 1.30 3.40 0.64 -15.78 -11.47 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.94 1.06 1.25 1.29 0.83 0.85 16.25%

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