Highlights

[CUSCAPI] QoQ TTM Result on 2015-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.82%    YoY -     6.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 40,173 43,803 46,372 47,918 51,872 51,934 51,248 -14.97%
  QoQ % -8.29% -5.54% -3.23% -7.62% -0.12% 1.34% -
  Horiz. % 78.39% 85.47% 90.49% 93.50% 101.22% 101.34% 100.00%
PBT -28,362 -24,547 -6,375 -7,028 -6,933 -6,799 -7,982 132.67%
  QoQ % -15.54% -285.05% 9.29% -1.37% -1.97% 14.82% -
  Horiz. % 355.32% 307.53% 79.87% 88.05% 86.86% 85.18% 100.00%
Tax 65 43 -383 -433 -303 -196 -731 -
  QoQ % 51.16% 111.23% 11.55% -42.90% -54.59% 73.19% -
  Horiz. % -8.89% -5.88% 52.39% 59.23% 41.45% 26.81% 100.00%
NP -28,297 -24,504 -6,758 -7,461 -7,236 -6,995 -8,713 119.15%
  QoQ % -15.48% -262.59% 9.42% -3.11% -3.45% 19.72% -
  Horiz. % 324.77% 281.23% 77.56% 85.63% 83.05% 80.28% 100.00%
NP to SH -28,297 -24,504 -6,584 -7,311 -7,180 -6,957 -8,890 116.23%
  QoQ % -15.48% -272.17% 9.94% -1.82% -3.21% 21.74% -
  Horiz. % 318.30% 275.64% 74.06% 82.24% 80.76% 78.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,470 68,307 53,130 55,379 59,108 58,929 59,961 9.24%
  QoQ % 0.24% 28.57% -4.06% -6.31% 0.30% -1.72% -
  Horiz. % 114.19% 113.92% 88.61% 92.36% 98.58% 98.28% 100.00%
Net Worth 61,326 65,364 82,610 78,516 72,360 68,400 82,354 -17.83%
  QoQ % -6.18% -20.88% 5.21% 8.51% 5.79% -16.94% -
  Horiz. % 74.47% 79.37% 100.31% 95.34% 87.86% 83.06% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 61,326 65,364 82,610 78,516 72,360 68,400 82,354 -17.83%
  QoQ % -6.18% -20.88% 5.21% 8.51% 5.79% -16.94% -
  Horiz. % 74.47% 79.37% 100.31% 95.34% 87.86% 83.06% 100.00%
NOSH 438,048 435,766 434,794 436,202 401,999 380,000 433,444 0.71%
  QoQ % 0.52% 0.22% -0.32% 8.51% 5.79% -12.33% -
  Horiz. % 101.06% 100.54% 100.31% 100.64% 92.75% 87.67% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -70.44 % -55.94 % -14.57 % -15.57 % -13.95 % -13.47 % -17.00 % 157.75%
  QoQ % -25.92% -283.94% 6.42% -11.61% -3.56% 20.76% -
  Horiz. % 414.35% 329.06% 85.71% 91.59% 82.06% 79.24% 100.00%
ROE -46.14 % -37.49 % -7.97 % -9.31 % -9.92 % -10.17 % -10.79 % 163.22%
  QoQ % -23.07% -370.39% 14.39% 6.15% 2.46% 5.75% -
  Horiz. % 427.62% 347.45% 73.86% 86.28% 91.94% 94.25% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.17 10.05 10.67 10.99 12.90 13.67 11.82 -15.56%
  QoQ % -8.76% -5.81% -2.91% -14.81% -5.63% 15.65% -
  Horiz. % 77.58% 85.03% 90.27% 92.98% 109.14% 115.65% 100.00%
EPS -6.46 -5.62 -1.51 -1.68 -1.79 -1.83 -2.05 114.79%
  QoQ % -14.95% -272.19% 10.12% 6.15% 2.19% 10.73% -
  Horiz. % 315.12% 274.15% 73.66% 81.95% 87.32% 89.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1500 0.1900 0.1800 0.1800 0.1800 0.1900 -18.40%
  QoQ % -6.67% -21.05% 5.56% 0.00% 0.00% -5.26% -
  Horiz. % 73.68% 78.95% 100.00% 94.74% 94.74% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.68 5.10 5.40 5.58 6.04 6.04 5.96 -14.87%
  QoQ % -8.24% -5.56% -3.23% -7.62% 0.00% 1.34% -
  Horiz. % 78.52% 85.57% 90.60% 93.62% 101.34% 101.34% 100.00%
EPS -3.29 -2.85 -0.77 -0.85 -0.84 -0.81 -1.03 116.74%
  QoQ % -15.44% -270.13% 9.41% -1.19% -3.70% 21.36% -
  Horiz. % 319.42% 276.70% 74.76% 82.52% 81.55% 78.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0714 0.0761 0.0961 0.0914 0.0842 0.0796 0.0958 -17.78%
  QoQ % -6.18% -20.81% 5.14% 8.55% 5.78% -16.91% -
  Horiz. % 74.53% 79.44% 100.31% 95.41% 87.89% 83.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1000 0.1400 0.1350 0.1750 0.2000 0.1500 0.2950 -
P/RPS 1.09 1.39 1.27 1.59 1.55 1.10 2.50 -42.47%
  QoQ % -21.58% 9.45% -20.13% 2.58% 40.91% -56.00% -
  Horiz. % 43.60% 55.60% 50.80% 63.60% 62.00% 44.00% 100.00%
P/EPS -1.55 -2.49 -8.92 -10.44 -11.20 -8.19 -14.38 -77.32%
  QoQ % 37.75% 72.09% 14.56% 6.79% -36.75% 43.05% -
  Horiz. % 10.78% 17.32% 62.03% 72.60% 77.89% 56.95% 100.00%
EY -64.60 -40.17 -11.22 -9.58 -8.93 -12.21 -6.95 341.48%
  QoQ % -60.82% -258.02% -17.12% -7.28% 26.86% -75.68% -
  Horiz. % 929.50% 577.99% 161.44% 137.84% 128.49% 175.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.93 0.71 0.97 1.11 0.83 1.55 -40.55%
  QoQ % -23.66% 30.99% -26.80% -12.61% 33.73% -46.45% -
  Horiz. % 45.81% 60.00% 45.81% 62.58% 71.61% 53.55% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.1150 0.1150 0.1550 0.1350 0.1900 0.2100 0.2100 -
P/RPS 1.25 1.14 1.45 1.23 1.47 1.54 1.78 -20.98%
  QoQ % 9.65% -21.38% 17.89% -16.33% -4.55% -13.48% -
  Horiz. % 70.22% 64.04% 81.46% 69.10% 82.58% 86.52% 100.00%
P/EPS -1.78 -2.05 -10.24 -8.05 -10.64 -11.47 -10.24 -68.82%
  QoQ % 13.17% 79.98% -27.20% 24.34% 7.24% -12.01% -
  Horiz. % 17.38% 20.02% 100.00% 78.61% 103.91% 112.01% 100.00%
EY -56.17 -48.90 -9.77 -12.42 -9.40 -8.72 -9.77 220.59%
  QoQ % -14.87% -400.51% 21.34% -32.13% -7.80% 10.75% -
  Horiz. % 574.92% 500.51% 100.00% 127.12% 96.21% 89.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.77 0.82 0.75 1.06 1.17 1.11 -18.27%
  QoQ % 6.49% -6.10% 9.33% -29.25% -9.40% 5.41% -
  Horiz. % 73.87% 69.37% 73.87% 67.57% 95.50% 105.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS