[LUSTER] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -26.43%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 129,401 128,815 130,778 146,130 154,400 152,738 122,176 3.90%
PBT 331 -100 255 8,419 11,416 14,268 14,145 -91.83%
Tax 493 668 1,216 -1,545 -2,073 -2,844 -3,300 -
NP 824 568 1,471 6,874 9,343 11,424 10,845 -82.08%
-
NP to SH 987 568 1,471 6,874 9,343 11,424 10,845 -79.79%
-
Tax Rate -148.94% - -476.86% 18.35% 18.16% 19.93% 23.33% -
Total Cost 128,577 128,247 129,307 139,256 145,057 141,314 111,331 10.08%
-
Net Worth 71,562 69,680 239,886 83,258 82,408 81,060 60,515 11.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,831 1,831 1,831 3,025 3,025 3,025 3,025 -28.46%
Div Payout % 185.53% 322.39% 124.49% 44.02% 32.39% 26.49% 27.90% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,562 69,680 239,886 83,258 82,408 81,060 60,515 11.83%
NOSH 61,164 61,123 183,119 60,772 60,594 60,947 60,515 0.71%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.64% 0.44% 1.12% 4.70% 6.05% 7.48% 8.88% -
ROE 1.38% 0.82% 0.61% 8.26% 11.34% 14.09% 17.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 211.56 210.75 71.42 240.45 254.81 250.61 201.89 3.17%
EPS 1.61 0.93 0.80 11.31 15.42 18.74 17.92 -79.96%
DPS 2.99 3.00 1.00 5.00 4.99 4.96 5.00 -29.04%
NAPS 1.17 1.14 1.31 1.37 1.36 1.33 1.00 11.04%
Adjusted Per Share Value based on latest NOSH - 60,772
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.28 4.26 4.33 4.83 5.11 5.05 4.04 3.92%
EPS 0.03 0.02 0.05 0.23 0.31 0.38 0.36 -80.95%
DPS 0.06 0.06 0.06 0.10 0.10 0.10 0.10 -28.88%
NAPS 0.0237 0.0231 0.0794 0.0275 0.0273 0.0268 0.02 11.99%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.44 1.55 1.67 1.68 1.92 1.88 -
P/RPS 0.42 0.68 2.17 0.69 0.66 0.77 0.93 -41.16%
P/EPS 54.53 154.96 192.95 14.76 10.90 10.24 10.49 200.38%
EY 1.83 0.65 0.52 6.77 9.18 9.76 9.53 -66.74%
DY 3.40 2.08 0.65 2.99 2.97 2.59 2.66 17.79%
P/NAPS 0.75 1.26 1.18 1.22 1.24 1.44 1.88 -45.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 - -
Price 0.82 0.98 1.44 1.55 1.63 1.65 0.00 -
P/RPS 0.39 0.47 2.02 0.64 0.64 0.66 0.00 -
P/EPS 50.82 105.46 179.26 13.70 10.57 8.80 0.00 -
EY 1.97 0.95 0.56 7.30 9.46 11.36 0.00 -
DY 3.65 3.06 0.69 3.23 3.06 3.01 0.00 -
P/NAPS 0.70 0.86 1.10 1.13 1.20 1.24 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