[LUSTER] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -13.77%
YoY- -333.09%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 183,186 138,940 114,382 117,302 104,020 153,580 86,317 13.35%
PBT 12,012 6,570 909 -2,849 3,498 10,781 42,697 -19.04%
Tax -2,613 -1,561 -1,074 -1,796 -1,414 -3,442 -1,040 16.58%
NP 9,398 5,009 -165 -4,645 2,084 7,338 41,657 -21.96%
-
NP to SH 9,245 4,810 62 -4,705 2,018 4,200 39,314 -21.42%
-
Tax Rate 21.75% 23.76% 118.15% - 40.42% 31.93% 2.44% -
Total Cost 173,788 133,930 114,547 121,947 101,936 146,241 44,660 25.40%
-
Net Worth 158,082 149,469 155,871 151,242 136,259 121,153 66,464 15.52%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 158,082 149,469 155,871 151,242 136,259 121,153 66,464 15.52%
NOSH 1,976,035 1,976,035 1,731,910 1,680,476 1,513,999 1,211,538 604,221 21.82%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.13% 3.61% -0.14% -3.96% 2.00% 4.78% 48.26% -
ROE 5.85% 3.22% 0.04% -3.11% 1.48% 3.47% 59.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.27 7.44 6.60 6.98 6.87 12.68 14.29 -6.95%
EPS 0.47 0.25 0.00 -0.28 0.13 0.35 6.51 -35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.09 0.10 0.11 -5.16%
Adjusted Per Share Value based on latest NOSH - 1,623,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.06 4.60 3.78 3.88 3.44 5.08 2.86 13.32%
EPS 0.31 0.16 0.00 -0.16 0.07 0.14 1.30 -21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0494 0.0516 0.05 0.0451 0.0401 0.022 15.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.095 0.13 0.06 0.08 0.11 0.095 0.09 -
P/RPS 1.02 1.75 0.91 1.15 1.60 0.75 0.63 8.35%
P/EPS 20.30 50.49 1,658.23 -28.57 82.50 27.40 1.38 56.49%
EY 4.92 1.98 0.06 -3.50 1.21 3.65 72.30 -36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.63 0.67 0.89 1.22 0.95 0.82 6.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 22/11/16 27/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.08 0.12 0.055 0.085 0.095 0.09 0.12 -
P/RPS 0.86 1.61 0.83 1.22 1.38 0.71 0.84 0.39%
P/EPS 17.10 46.61 1,520.04 -30.36 71.25 25.96 1.84 44.97%
EY 5.85 2.15 0.07 -3.29 1.40 3.85 54.22 -30.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 0.61 0.94 1.06 0.90 1.09 -1.42%

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