[LUSTER] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
08-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,738 122,176 79,313 33,309 0 -
PBT 14,268 14,145 8,551 4,422 0 -
Tax -2,844 -3,300 -1,113 -711 0 -
NP 11,424 10,845 7,438 3,711 0 -
-
NP to SH 11,424 10,845 7,438 3,711 0 -
-
Tax Rate 19.93% 23.33% 13.02% 16.08% - -
Total Cost 141,314 111,331 71,875 29,598 0 -
-
Net Worth 81,060 60,515 66,292 59,095 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,025 3,025 - - - -
Div Payout % 26.49% 27.90% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,060 60,515 66,292 59,095 0 -
NOSH 60,947 60,515 52,198 50,080 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.48% 8.88% 9.38% 11.14% 0.00% -
ROE 14.09% 17.92% 11.22% 6.28% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 250.61 201.89 151.94 66.51 0.00 -
EPS 18.74 17.92 14.25 7.41 0.00 -
DPS 4.96 5.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.27 1.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,080
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.05 4.04 2.62 1.10 0.00 -
EPS 0.38 0.36 0.25 0.12 0.00 -
DPS 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.0268 0.02 0.0219 0.0196 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 31/03/04 31/12/03 30/09/03 - - -
Price 1.92 1.88 1.69 0.00 0.00 -
P/RPS 0.77 0.93 1.11 0.00 0.00 -
P/EPS 10.24 10.49 11.86 0.00 0.00 -
EY 9.76 9.53 8.43 0.00 0.00 -
DY 2.59 2.66 0.00 0.00 0.00 -
P/NAPS 1.44 1.88 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 31/05/04 - - - - -
Price 1.65 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.00 0.00 0.00 0.00 -
P/EPS 8.80 0.00 0.00 0.00 0.00 -
EY 11.36 0.00 0.00 0.00 0.00 -
DY 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 0.00 0.00 0.00 -

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