[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 63.57%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 158,333 145,613 148,332 175,644 183,471 180,365 167,292 -3.59%
PBT 13,558 11,986 12,528 15,664 9,013 9,393 7,040 54.60%
Tax -4,833 -4,113 -5,086 -4,068 -3,126 -3,076 -3,132 33.43%
NP 8,725 7,873 7,442 11,596 5,887 6,317 3,908 70.57%
-
NP to SH 8,475 6,413 6,050 9,752 5,962 6,310 3,902 67.47%
-
Tax Rate 35.65% 34.32% 40.60% 25.97% 34.68% 32.75% 44.49% -
Total Cost 149,608 137,740 140,890 164,048 177,584 174,048 163,384 -5.68%
-
Net Worth 289,295 289,295 289,295 289,293 220,052 192,389 195,627 29.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 289,295 289,295 289,295 289,293 220,052 192,389 195,627 29.70%
NOSH 2,892,968 2,892,968 2,892,968 2,892,967 2,410,762 2,173,638 2,173,638 20.93%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.51% 5.41% 5.02% 6.60% 3.21% 3.50% 2.34% -
ROE 2.93% 2.22% 2.09% 3.37% 2.71% 3.28% 1.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.47 5.03 5.13 6.07 8.34 8.44 7.70 -20.33%
EPS 0.29 0.23 0.20 0.32 0.27 0.29 0.18 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 2,892,967
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.24 4.82 4.91 5.81 6.07 5.97 5.53 -3.51%
EPS 0.28 0.21 0.20 0.32 0.20 0.21 0.13 66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0957 0.0957 0.0957 0.0728 0.0636 0.0647 29.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.115 0.13 0.19 0.195 0.175 0.12 0.13 -
P/RPS 2.10 2.58 3.71 3.21 2.10 1.42 1.69 15.53%
P/EPS 39.26 58.64 90.85 57.85 64.59 40.65 72.42 -33.44%
EY 2.55 1.71 1.10 1.73 1.55 2.46 1.38 50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.90 1.95 1.75 1.33 1.44 -13.88%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 26/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.125 0.125 0.165 0.215 0.21 0.195 0.14 -
P/RPS 2.28 2.48 3.22 3.54 2.52 2.31 1.82 16.16%
P/EPS 42.67 56.39 78.90 63.78 77.51 66.05 77.99 -33.03%
EY 2.34 1.77 1.27 1.57 1.29 1.51 1.28 49.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.65 2.15 2.10 2.17 1.56 -13.69%

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