[LUSTER] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 80.99%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 187,576 163,620 118,452 100,628 120,220 105,148 118,616 7.93%
PBT 7,908 9,000 7,488 -3,172 -7,924 -2,816 6,604 3.04%
Tax -1,764 -2,244 -1,180 -860 -552 -868 -2,644 -6.51%
NP 6,144 6,756 6,308 -4,032 -8,476 -3,684 3,960 7.59%
-
NP to SH 6,144 6,584 6,076 -3,396 -8,476 -2,176 2,004 20.51%
-
Tax Rate 22.31% 24.93% 15.76% - - - 40.04% -
Total Cost 181,432 156,864 112,144 104,660 128,696 108,832 114,656 7.94%
-
Net Worth 177,843 138,593 118,144 127,350 146,700 136,000 100,199 10.02%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 177,843 138,593 118,144 127,350 146,700 136,000 100,199 10.02%
NOSH 1,976,035 1,976,035 1,687,777 1,415,000 1,630,000 1,360,000 1,001,999 11.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.28% 4.13% 5.33% -4.01% -7.05% -3.50% 3.34% -
ROE 3.45% 4.75% 5.14% -2.67% -5.78% -1.60% 2.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.49 9.44 7.02 7.11 7.38 7.73 11.84 -3.61%
EPS 0.32 0.32 0.36 -0.24 -0.52 -0.16 0.20 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.09 0.09 0.10 0.10 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,415,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.21 5.41 3.92 3.33 3.98 3.48 3.92 7.96%
EPS 0.20 0.22 0.20 -0.11 -0.28 -0.07 0.07 19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0459 0.0391 0.0421 0.0485 0.045 0.0331 10.04%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.08 0.09 0.115 0.07 0.09 0.10 0.10 -
P/RPS 0.84 0.95 1.64 0.98 1.22 1.29 0.84 0.00%
P/EPS 25.73 23.68 31.94 -29.17 -17.31 -62.50 50.00 -10.47%
EY 3.89 4.22 3.13 -3.43 -5.78 -1.60 2.00 11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.64 0.78 1.00 1.00 1.00 -1.92%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 23/05/18 23/05/17 30/05/16 25/05/15 29/05/14 31/05/13 -
Price 0.075 0.10 0.15 0.065 0.09 0.105 0.215 -
P/RPS 0.79 1.06 2.14 0.91 1.22 1.36 1.82 -12.97%
P/EPS 24.12 26.31 41.67 -27.08 -17.31 -65.63 107.50 -22.03%
EY 4.15 3.80 2.40 -3.69 -5.78 -1.52 0.93 28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.25 2.14 0.72 1.00 1.05 2.15 -14.66%

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