[LUSTER] YoY TTM 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- 7.11%
YoY- -1623.57%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 180,592 152,030 118,342 114,117 105,351 140,639 118,552 7.26%
PBT 9,798 7,279 -21,646 -13,263 467 6,462 38,723 -20.46%
Tax 2,825 -2,190 -1,071 -2,758 -886 -2,864 -2,938 -
NP 12,623 5,089 -22,717 -16,021 -419 3,598 35,785 -15.93%
-
NP to SH 12,542 4,948 -22,149 -16,598 -963 2,046 33,762 -15.20%
-
Tax Rate -28.83% 30.09% - - 189.72% 44.32% 7.59% -
Total Cost 167,969 146,941 141,059 130,138 105,770 137,041 82,767 12.51%
-
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 6.99% 3.35% -19.20% -14.04% -0.40% 2.56% 30.19% -
ROE 7.05% 3.57% -18.75% -13.03% -0.66% 1.50% 33.69% -
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 9.14 8.78 7.01 8.06 6.46 10.34 11.83 -4.20%
EPS 0.63 0.29 -1.31 -1.17 -0.06 0.15 3.37 -24.37%
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 6.19 5.21 4.06 3.91 3.61 4.82 4.07 7.23%
EPS 0.43 0.17 -0.76 -0.57 -0.03 0.07 1.16 -15.23%
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 0.88 1.03 1.64 0.87 1.39 0.97 0.85 0.57%
P/EPS 12.60 31.51 -8.76 -5.97 -152.34 66.47 2.97 27.21%
EY 7.93 3.17 -11.41 -16.76 -0.66 1.50 33.69 -21.41%
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 0.82 1.14 2.14 0.81 1.39 1.02 1.82 -12.43%
P/EPS 11.82 35.01 -11.43 -5.54 -152.34 69.79 6.38 10.81%
EY 8.46 2.86 -8.75 -18.05 -0.66 1.43 15.67 -9.75%
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