[LUSTER] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -0.87%
YoY- 153.48%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 183,573 171,678 171,474 180,592 174,603 173,923 162,262 8.55%
PBT 13,156 11,040 8,717 9,798 10,071 10,982 7,553 44.62%
Tax -3,539 2,090 2,984 2,825 2,705 -2,713 -2,481 26.63%
NP 9,617 13,130 11,701 12,623 12,776 8,269 5,072 53.01%
-
NP to SH 9,597 13,114 11,643 12,542 12,652 8,147 4,937 55.56%
-
Tax Rate 26.90% -18.93% -34.23% -28.83% -26.86% 24.70% 32.85% -
Total Cost 173,956 158,548 159,773 167,969 161,827 165,654 157,190 6.97%
-
Net Worth 179,717 177,843 177,843 177,843 158,082 158,082 158,082 8.90%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 179,717 177,843 177,843 177,843 158,082 158,082 158,082 8.90%
NOSH 2,076,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 3.33%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.24% 7.65% 6.82% 6.99% 7.32% 4.75% 3.13% -
ROE 5.34% 7.37% 6.55% 7.05% 8.00% 5.15% 3.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.19 8.69 8.68 9.14 8.84 8.80 8.21 7.78%
EPS 0.48 0.66 0.59 0.63 0.64 0.41 0.25 54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 1,976,035
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.07 5.68 5.67 5.97 5.78 5.75 5.37 8.48%
EPS 0.32 0.43 0.39 0.41 0.42 0.27 0.16 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0588 0.0588 0.0588 0.0523 0.0523 0.0523 8.95%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.09 0.07 0.075 0.08 0.075 0.095 0.085 -
P/RPS 0.98 0.81 0.86 0.88 0.85 1.08 1.04 -3.87%
P/EPS 18.73 10.55 12.73 12.60 11.71 23.04 34.02 -32.75%
EY 5.34 9.48 7.86 7.93 8.54 4.34 2.94 48.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.83 0.89 0.94 1.19 1.06 -3.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 26/08/19 29/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.085 0.09 0.07 0.075 0.085 0.08 0.105 -
P/RPS 0.92 1.04 0.81 0.82 0.96 0.91 1.28 -19.71%
P/EPS 17.69 13.56 11.88 11.82 13.28 19.40 42.03 -43.74%
EY 5.65 7.37 8.42 8.46 7.53 5.15 2.38 77.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 0.78 0.83 1.06 1.00 1.31 -19.80%

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