[LUSTER] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 105.32%
YoY- 198.21%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,978 38,589 49,123 48,197 49,108 37,213 36,533 -3.24%
PBT 371 -20,844 4,568 1,968 3,178 1,062 1,973 -24.29%
Tax -2,125 -2,565 -1,748 -819 -964 4,665 -753 18.86%
NP -1,754 -23,409 2,820 1,149 2,214 5,727 1,220 -
-
NP to SH -794 -23,624 3,665 1,229 2,201 5,718 1,213 -
-
Tax Rate 572.78% - 38.27% 41.62% 30.33% -439.27% 38.17% -
Total Cost 31,732 61,998 46,303 47,048 46,894 31,486 35,313 -1.76%
-
Net Worth 272,038 267,418 289,295 220,052 179,717 158,082 151,597 10.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 272,038 267,418 289,295 220,052 179,717 158,082 151,597 10.23%
NOSH 3,022,674 3,022,624 2,892,968 2,410,762 2,076,035 1,976,035 1,976,035 7.33%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.85% -60.66% 5.74% 2.38% 4.51% 15.39% 3.34% -
ROE -0.29% -8.83% 1.27% 0.56% 1.22% 3.62% 0.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.99 1.30 1.70 2.19 2.46 1.88 1.93 -10.52%
EPS -0.03 -0.80 0.13 0.06 0.11 0.29 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.09 0.08 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 2,892,968
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.99 1.28 1.63 1.59 1.62 1.23 1.21 -3.28%
EPS -0.03 -0.78 0.12 0.04 0.07 0.19 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0885 0.0957 0.0728 0.0595 0.0523 0.0502 10.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.07 0.095 0.115 0.175 0.09 0.075 0.105 -
P/RPS 7.06 7.31 6.77 7.99 3.66 3.98 5.45 4.40%
P/EPS -266.48 -11.95 90.77 313.34 81.65 25.92 164.03 -
EY -0.38 -8.37 1.10 0.32 1.22 3.86 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.06 1.15 1.75 1.00 0.94 1.31 -8.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 25/02/21 26/02/20 27/02/19 28/02/18 -
Price 0.07 0.09 0.125 0.21 0.085 0.085 0.10 -
P/RPS 7.06 6.93 7.36 9.59 3.46 4.51 5.19 5.25%
P/EPS -266.48 -11.32 98.67 376.00 77.12 29.37 156.22 -
EY -0.38 -8.83 1.01 0.27 1.30 3.40 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.25 2.10 0.94 1.06 1.25 -7.55%

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