[LUSTER] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -94.44%
YoY- 117.63%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 44,737 40,905 36,533 40,087 34,505 29,613 28,099 36.46%
PBT 2,682 2,250 1,973 648 2,408 1,872 -24,993 -
Tax -691 -561 -753 -476 -400 -295 -185 141.31%
NP 1,991 1,689 1,220 172 2,008 1,577 -25,178 -
-
NP to SH 1,968 1,646 1,213 110 1,979 1,519 -24,564 -
-
Tax Rate 25.76% 24.93% 38.17% 73.46% 16.61% 15.76% - -
Total Cost 42,746 39,216 35,313 39,915 32,497 28,036 53,277 -13.68%
-
Net Worth 158,082 138,593 151,597 149,469 145,091 118,144 121,090 19.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,082 138,593 151,597 149,469 145,091 118,144 121,090 19.50%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,687,777 1,729,859 9.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.45% 4.13% 3.34% 0.43% 5.82% 5.33% -89.60% -
ROE 1.24% 1.19% 0.80% 0.07% 1.36% 1.29% -20.29% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.26 2.36 1.93 2.15 1.90 1.75 1.62 24.92%
EPS 0.10 0.08 0.06 0.01 0.11 0.09 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.07 0.07 9.33%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.48 1.35 1.21 1.33 1.14 0.98 0.93 36.42%
EPS 0.07 0.05 0.04 0.00 0.07 0.05 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0459 0.0502 0.0494 0.048 0.0391 0.0401 19.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.085 0.09 0.105 0.13 0.125 0.115 0.05 -
P/RPS 3.75 3.81 5.45 6.06 6.57 6.55 3.08 14.06%
P/EPS 85.35 94.73 164.03 2,208.07 114.56 127.78 -3.52 -
EY 1.17 1.06 0.61 0.05 0.87 0.78 -28.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.31 1.63 1.56 1.64 0.71 30.72%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 23/05/18 28/02/18 22/11/17 25/08/17 23/05/17 28/02/17 -
Price 0.105 0.10 0.10 0.12 0.125 0.15 0.09 -
P/RPS 4.64 4.24 5.19 5.59 6.57 8.55 5.54 -11.17%
P/EPS 105.43 105.25 156.22 2,038.22 114.56 166.67 -6.34 -
EY 0.95 0.95 0.64 0.05 0.87 0.60 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.25 1.25 1.50 1.56 2.14 1.29 1.03%

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