[LUSTER] YoY TTM 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- 123.01%
YoY- 119.66%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 183,471 183,573 174,603 140,738 113,886 119,015 101,583 10.34%
PBT 9,013 13,156 10,071 6,901 -24,311 -14,451 1,744 31.45%
Tax -3,126 -3,539 2,705 -1,924 -991 -2,681 -965 21.61%
NP 5,887 9,617 12,776 4,977 -25,302 -17,132 779 40.04%
-
NP to SH 5,962 9,597 12,652 4,821 -24,517 -17,868 612 46.09%
-
Tax Rate 34.68% 26.90% -26.86% 27.88% - - 55.33% -
Total Cost 177,584 173,956 161,827 135,761 139,188 136,147 100,804 9.88%
-
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 3.21% 5.24% 7.32% 3.54% -22.22% -14.39% 0.77% -
ROE 2.71% 5.34% 8.00% 3.18% -20.25% -11.91% 0.38% -
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 8.34 9.19 8.84 7.43 6.58 7.14 6.37 4.58%
EPS 0.27 0.48 0.64 0.25 -1.42 -1.07 0.04 37.43%
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 6.29 6.29 5.99 4.83 3.91 4.08 3.48 10.35%
EPS 0.20 0.33 0.43 0.17 -0.84 -0.61 0.02 46.72%
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 2.10 0.98 0.85 1.41 0.76 1.12 1.33 7.90%
P/EPS 64.59 18.73 11.71 41.27 -3.53 -7.47 221.53 -18.55%
EY 1.55 5.34 8.54 2.42 -28.35 -13.40 0.45 22.86%
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 2.52 0.92 0.96 1.35 1.37 1.05 1.33 11.22%
P/EPS 77.51 17.69 13.28 39.31 -6.35 -7.00 221.53 -16.04%
EY 1.29 5.65 7.53 2.54 -15.75 -14.29 0.45 19.16%
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