[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.2%
YoY- 278.92%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,738 104,205 64,118 29,613 113,886 85,787 56,714 82.99%
PBT 6,901 4,928 4,280 1,872 -24,311 682 1,145 230.10%
Tax -1,661 -1,171 -695 -295 -991 -806 -685 80.19%
NP 5,240 3,757 3,585 1,577 -25,302 -124 460 404.03%
-
NP to SH 5,084 3,608 3,498 1,519 -24,517 47 671 284.34%
-
Tax Rate 24.07% 23.76% 16.24% 15.76% - 118.18% 59.83% -
Total Cost 135,498 100,448 60,533 28,036 139,188 85,911 56,254 79.40%
-
Net Worth 151,597 149,469 145,091 118,144 120,858 155,871 150,975 0.27%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 151,597 149,469 145,091 118,144 120,858 155,871 150,975 0.27%
NOSH 1,976,035 1,976,035 1,976,035 1,687,777 1,726,549 1,731,910 1,677,500 11.50%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.72% 3.61% 5.59% 5.33% -22.22% -0.14% 0.81% -
ROE 3.35% 2.41% 2.41% 1.29% -20.29% 0.03% 0.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.43 5.58 3.54 1.75 6.60 4.95 3.38 68.82%
EPS 0.27 0.19 0.19 0.09 -1.42 0.00 0.04 255.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.07 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 1,687,777
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.66 3.45 2.12 0.98 3.77 2.84 1.88 82.85%
EPS 0.17 0.12 0.12 0.05 -0.81 0.00 0.02 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0494 0.048 0.0391 0.04 0.0516 0.0499 0.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.105 0.13 0.125 0.115 0.05 0.06 0.075 -
P/RPS 1.41 2.33 3.54 6.55 0.76 1.21 2.22 -26.05%
P/EPS 39.14 67.32 64.81 127.78 -3.52 2,210.95 187.50 -64.70%
EY 2.56 1.49 1.54 0.78 -28.40 0.05 0.53 184.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.63 1.56 1.64 0.71 0.67 0.83 35.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 25/08/17 23/05/17 28/02/17 22/11/16 29/08/16 -
Price 0.10 0.12 0.125 0.15 0.09 0.055 0.07 -
P/RPS 1.35 2.15 3.54 8.55 1.36 1.11 2.07 -24.73%
P/EPS 37.27 62.14 64.81 166.67 -6.34 2,026.70 175.00 -64.23%
EY 2.68 1.61 1.54 0.60 -15.78 0.05 0.57 179.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 1.56 2.14 1.29 0.61 0.78 36.82%

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