[LUSTER] YoY Cumulative 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- -70.65%
YoY- -333.09%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 137,390 104,205 85,787 87,977 78,015 115,185 64,738 13.35%
PBT 9,009 4,928 682 -2,137 2,624 8,086 32,023 -19.04%
Tax -1,960 -1,171 -806 -1,347 -1,061 -2,582 -780 16.59%
NP 7,049 3,757 -124 -3,484 1,563 5,504 31,243 -21.96%
-
NP to SH 6,934 3,608 47 -3,529 1,514 3,150 29,486 -21.42%
-
Tax Rate 21.76% 23.76% 118.18% - 40.43% 31.93% 2.44% -
Total Cost 130,341 100,448 85,911 91,461 76,452 109,681 33,495 25.40%
-
Net Worth 158,082 149,469 155,871 151,242 136,260 121,153 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 158,082 149,469 155,871 151,242 136,260 121,153 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 4.39% 2.41% 0.03% -2.33% 1.11% 2.60% 44.36% -
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 6.95 5.58 4.95 5.24 5.15 9.51 10.71 -6.95%
EPS 0.35 0.19 0.00 -0.21 0.10 0.26 4.88 -35.52%
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 4.55 3.45 2.84 2.91 2.58 3.81 2.14 13.38%
EPS 0.23 0.12 0.00 -0.12 0.05 0.10 0.98 -21.45%
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 1.37 2.33 1.21 1.53 2.13 1.00 0.84 8.49%
P/EPS 27.07 67.32 2,210.95 -38.10 110.00 36.54 1.84 56.50%
EY 3.69 1.49 0.05 -2.63 0.91 2.74 54.22 -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 1.15 2.15 1.11 1.62 1.84 0.95 1.12 0.44%
P/EPS 22.80 62.14 2,026.70 -40.48 95.00 34.62 2.46 44.90%
EY 4.39 1.61 0.05 -2.47 1.05 2.89 40.67 -30.98%
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