[LUSTER] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 32.02%
YoY- 61.81%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 138,209 155,680 165,119 173,991 184,706 171,474 162,262 -2.63%
PBT 6,099 -16,574 12,738 11,757 13,098 8,717 7,553 -3.49%
Tax -2,721 -3,231 -2,829 -4,103 -4,132 2,984 -2,481 1.54%
NP 3,378 -19,805 9,909 7,654 8,966 11,701 5,072 -6.54%
-
NP to SH 4,832 -14,769 11,385 7,036 8,943 11,643 4,937 -0.35%
-
Tax Rate 44.61% - 22.21% 34.90% 31.55% -34.23% 32.85% -
Total Cost 134,831 175,485 155,210 166,337 175,740 159,773 157,190 -2.52%
-
Net Worth 302,267 272,037 291,915 289,295 195,627 177,843 158,082 11.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 302,267 272,037 291,915 289,295 195,627 177,843 158,082 11.39%
NOSH 3,022,674 3,022,674 3,022,624 2,892,968 2,173,638 1,976,035 1,976,035 7.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.44% -12.72% 6.00% 4.40% 4.85% 6.82% 3.13% -
ROE 1.60% -5.43% 3.90% 2.43% 4.57% 6.55% 3.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.57 5.15 5.66 6.01 8.50 8.68 8.21 -9.29%
EPS 0.16 -0.49 0.39 0.24 0.41 0.59 0.25 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.09 0.09 0.08 3.78%
Adjusted Per Share Value based on latest NOSH - 3,022,624
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.57 5.15 5.46 5.76 6.11 5.67 5.37 -2.65%
EPS 0.16 -0.49 0.38 0.23 0.30 0.39 0.16 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.0966 0.0957 0.0647 0.0588 0.0523 11.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.085 0.085 0.085 0.19 0.13 0.075 0.085 -
P/RPS 1.86 1.65 1.50 3.16 1.53 0.86 1.04 10.16%
P/EPS 53.17 -17.40 21.79 78.12 31.60 12.73 34.02 7.71%
EY 1.88 -5.75 4.59 1.28 3.16 7.86 2.94 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.85 1.90 1.44 0.83 1.06 -3.60%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 26/08/21 27/08/20 26/08/19 28/08/18 -
Price 0.075 0.08 0.075 0.165 0.14 0.07 0.105 -
P/RPS 1.64 1.55 1.33 2.74 1.65 0.81 1.28 4.21%
P/EPS 46.92 -16.37 19.23 67.84 34.03 11.88 42.03 1.84%
EY 2.13 -6.11 5.20 1.47 2.94 8.42 2.38 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.75 1.65 1.56 0.78 1.31 -8.86%

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