[LUSTER] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.7%
YoY- -85.85%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 123,793 140,639 143,463 148,845 142,196 118,552 98,398 16.58%
PBT 3,125 6,462 8,817 10,100 9,261 38,723 34,037 -79.73%
Tax -1,810 -2,864 -3,308 -4,079 -3,640 -2,938 -2,277 -14.22%
NP 1,315 3,598 5,509 6,021 5,621 35,785 31,760 -88.10%
-
NP to SH 782 2,046 3,091 3,890 2,888 33,762 30,226 -91.31%
-
Tax Rate 57.92% 44.32% 37.52% 40.39% 39.30% 7.59% 6.69% -
Total Cost 122,478 137,041 137,954 142,824 136,575 82,767 66,638 50.21%
-
Net Worth 110,250 136,000 138,000 125,384 113,222 100,199 82,829 21.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 110,250 136,000 138,000 125,384 113,222 100,199 82,829 21.06%
NOSH 1,225,000 1,360,000 1,380,000 1,253,846 1,132,222 1,001,999 1,088,012 8.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.06% 2.56% 3.84% 4.05% 3.95% 30.19% 32.28% -
ROE 0.71% 1.50% 2.24% 3.10% 2.55% 33.69% 36.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.11 10.34 10.40 11.87 12.56 11.83 13.07 -15.77%
EPS 0.06 0.15 0.22 0.31 0.26 3.37 4.01 -93.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.10 0.10 0.11 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,253,846
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.10 4.65 4.75 4.92 4.70 3.92 3.26 16.56%
EPS 0.03 0.07 0.10 0.13 0.10 1.12 1.00 -90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.045 0.0457 0.0415 0.0375 0.0331 0.0274 21.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.10 0.085 0.095 0.12 0.10 0.10 -
P/RPS 0.99 0.97 0.82 0.80 0.96 0.85 0.77 18.29%
P/EPS 156.65 66.47 37.95 30.62 47.05 2.97 2.49 1493.85%
EY 0.64 1.50 2.64 3.27 2.13 33.69 40.14 -93.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.85 0.95 1.20 1.00 0.91 14.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.12 0.105 0.13 0.09 0.095 0.215 0.115 -
P/RPS 1.19 1.02 1.25 0.76 0.76 1.82 0.88 22.35%
P/EPS 187.98 69.79 58.04 29.01 37.24 6.38 2.86 1541.19%
EY 0.53 1.43 1.72 3.45 2.68 15.67 34.91 -93.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.05 1.30 0.90 0.95 2.15 1.05 17.11%

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