[LUSTER] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -8.55%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 155,680 165,119 173,991 184,706 171,474 162,262 121,290 4.24%
PBT -16,574 12,738 11,757 13,098 8,717 7,553 -21,176 -3.99%
Tax -3,231 -2,829 -4,103 -4,132 2,984 -2,481 -1,001 21.55%
NP -19,805 9,909 7,654 8,966 11,701 5,072 -22,177 -1.86%
-
NP to SH -14,769 11,385 7,036 8,943 11,643 4,937 -21,690 -6.20%
-
Tax Rate - 22.21% 34.90% 31.55% -34.23% 32.85% - -
Total Cost 175,485 155,210 166,337 175,740 159,773 157,190 143,467 3.41%
-
Net Worth 272,037 291,915 289,295 195,627 177,843 158,082 145,091 11.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 272,037 291,915 289,295 195,627 177,843 158,082 145,091 11.03%
NOSH 3,022,674 3,022,624 2,892,968 2,173,638 1,976,035 1,976,035 1,976,035 7.33%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -12.72% 6.00% 4.40% 4.85% 6.82% 3.13% -18.28% -
ROE -5.43% 3.90% 2.43% 4.57% 6.55% 3.12% -14.95% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.15 5.66 6.01 8.50 8.68 8.21 6.69 -4.26%
EPS -0.49 0.39 0.24 0.41 0.59 0.25 -1.20 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.09 0.09 0.08 0.08 1.98%
Adjusted Per Share Value based on latest NOSH - 2,173,638
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.34 5.66 5.97 6.33 5.88 5.56 4.16 4.24%
EPS -0.51 0.39 0.24 0.31 0.40 0.17 -0.74 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.1001 0.0992 0.0671 0.061 0.0542 0.0498 11.02%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.085 0.085 0.19 0.13 0.075 0.085 0.125 -
P/RPS 1.65 1.50 3.16 1.53 0.86 1.04 1.87 -2.06%
P/EPS -17.40 21.79 78.12 31.60 12.73 34.02 -10.45 8.86%
EY -5.75 4.59 1.28 3.16 7.86 2.94 -9.57 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 1.90 1.44 0.83 1.06 1.56 -8.09%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 26/08/21 27/08/20 26/08/19 28/08/18 25/08/17 -
Price 0.08 0.075 0.165 0.14 0.07 0.105 0.125 -
P/RPS 1.55 1.33 2.74 1.65 0.81 1.28 1.87 -3.07%
P/EPS -16.37 19.23 67.84 34.03 11.88 42.03 -10.45 7.76%
EY -6.11 5.20 1.47 2.94 8.42 2.38 -9.57 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 1.65 1.56 0.78 1.31 1.56 -8.92%

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