[LUSTER] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 12.63%
YoY- 60.97%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 169,281 157,407 184,382 171,678 173,923 132,304 116,825 6.37%
PBT 10,588 10,958 10,223 11,040 10,982 -20,065 -11,632 -
Tax -2,738 -3,904 -3,271 2,090 -2,713 -1,356 -2,140 4.19%
NP 7,850 7,054 6,952 13,130 8,269 -21,421 -13,772 -
-
NP to SH 15,465 6,039 6,934 13,114 8,147 -20,956 -14,292 -
-
Tax Rate 25.86% 35.63% 32.00% -18.93% 24.70% - - -
Total Cost 161,431 150,353 177,430 158,548 165,654 153,725 130,597 3.59%
-
Net Worth 295,402 289,295 192,389 177,843 158,082 149,469 155,871 11.23%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 295,402 289,295 192,389 177,843 158,082 149,469 155,871 11.23%
NOSH 3,022,624 2,892,968 2,173,638 1,976,035 1,976,035 1,976,035 1,731,910 9.72%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.64% 4.48% 3.77% 7.65% 4.75% -16.19% -11.79% -
ROE 5.24% 2.09% 3.60% 7.37% 5.15% -14.02% -9.17% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 5.73 5.44 8.63 8.69 8.80 7.08 6.75 -2.69%
EPS 0.52 0.21 0.32 0.66 0.41 -1.12 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.08 0.08 0.09 1.77%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 5.60 5.21 6.10 5.68 5.75 4.38 3.86 6.39%
EPS 0.51 0.20 0.23 0.43 0.27 -0.69 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0957 0.0636 0.0588 0.0523 0.0494 0.0516 11.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.095 0.13 0.12 0.07 0.095 0.13 0.06 -
P/RPS 1.66 2.39 1.39 0.81 1.08 1.84 0.89 10.94%
P/EPS 18.15 62.28 36.99 10.55 23.04 -11.59 -7.27 -
EY 5.51 1.61 2.70 9.48 4.34 -8.63 -13.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.30 1.33 0.78 1.19 1.63 0.67 5.98%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 26/11/20 26/11/19 28/11/18 22/11/17 22/11/16 -
Price 0.10 0.125 0.195 0.09 0.08 0.12 0.055 -
P/RPS 1.75 2.30 2.26 1.04 0.91 1.69 0.82 13.46%
P/EPS 19.10 59.88 60.12 13.56 19.40 -10.70 -6.66 -
EY 5.24 1.67 1.66 7.37 5.15 -9.35 -15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 2.17 1.00 1.00 1.50 0.61 8.58%

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