[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -71.83%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 155,770 157,860 158,747 160,210 161,904 167,832 158,333 -1.08%
PBT 7,388 4,716 -14,824 8,026 10,888 9,024 13,558 -33.35%
Tax -430 -504 -3,555 -1,320 -1,078 -1,212 -4,833 -80.15%
NP 6,958 4,212 -18,379 6,706 9,810 7,812 8,725 -14.03%
-
NP to SH 5,980 3,220 -16,686 3,344 11,870 10,348 8,475 -20.79%
-
Tax Rate 5.82% 10.69% - 16.45% 9.90% 13.43% 35.65% -
Total Cost 148,812 153,648 177,126 153,504 152,094 160,020 149,608 -0.35%
-
Net Worth 272,037 272,036 267,418 295,402 291,915 289,335 289,295 -4.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 272,037 272,036 267,418 295,402 291,915 289,335 289,295 -4.02%
NOSH 3,022,674 3,022,624 3,022,624 3,022,624 3,022,624 2,896,547 2,892,968 2.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.47% 2.67% -11.58% 4.19% 6.06% 4.65% 5.51% -
ROE 2.20% 1.18% -6.24% 1.13% 4.07% 3.58% 2.93% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.15 5.22 5.34 5.42 5.55 5.80 5.47 -3.94%
EPS 0.20 0.12 -0.56 0.31 0.40 0.36 0.29 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.10 0.10 0.10 -6.80%
Adjusted Per Share Value based on latest NOSH - 3,022,624
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.15 5.22 5.25 5.30 5.36 5.55 5.24 -1.15%
EPS 0.20 0.11 -0.55 0.11 0.39 0.34 0.28 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.0885 0.0977 0.0966 0.0957 0.0957 -4.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.085 0.085 0.095 0.095 0.085 0.11 0.115 -
P/RPS 1.65 1.63 1.78 1.75 1.53 1.90 2.10 -14.88%
P/EPS 42.96 79.79 -16.92 83.92 20.90 30.76 39.26 6.20%
EY 2.33 1.25 -5.91 1.19 4.78 3.25 2.55 -5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.06 0.95 0.85 1.10 1.15 -12.61%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.08 0.08 0.09 0.10 0.075 0.10 0.125 -
P/RPS 1.55 1.53 1.68 1.84 1.35 1.72 2.28 -22.73%
P/EPS 40.44 75.10 -16.03 88.34 18.44 27.96 42.67 -3.52%
EY 2.47 1.33 -6.24 1.13 5.42 3.58 2.34 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 1.00 1.00 0.75 1.00 1.25 -20.31%

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