Highlights

[CUSCAPI] QoQ TTM Result on 2016-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -4.27%    YoY -     -352.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,846 37,145 40,119 39,173 39,753 40,173 43,803 -10.90%
  QoQ % -0.80% -7.41% 2.41% -1.46% -1.05% -8.29% -
  Horiz. % 84.12% 84.80% 91.59% 89.43% 90.75% 91.71% 100.00%
PBT -37,891 -39,407 -38,479 -29,944 -28,769 -28,362 -24,547 33.60%
  QoQ % 3.85% -2.41% -28.50% -4.08% -1.44% -15.54% -
  Horiz. % 154.36% 160.54% 156.76% 121.99% 117.20% 115.54% 100.00%
Tax -416 264 264 161 207 65 43 -
  QoQ % -257.58% 0.00% 63.98% -22.22% 218.46% 51.16% -
  Horiz. % -967.44% 613.95% 613.95% 374.42% 481.40% 151.16% 100.00%
NP -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 -24,504 34.73%
  QoQ % 2.14% -2.43% -28.31% -4.27% -0.94% -15.48% -
  Horiz. % 156.33% 159.74% 155.95% 121.54% 116.56% 115.48% 100.00%
NP to SH -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 -24,504 34.73%
  QoQ % 2.14% -2.43% -28.31% -4.27% -0.94% -15.48% -
  Horiz. % 156.33% 159.74% 155.95% 121.54% 116.56% 115.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 75,153 76,288 78,334 68,956 68,315 68,470 68,307 6.58%
  QoQ % -1.49% -2.61% 13.60% 0.94% -0.23% 0.24% -
  Horiz. % 110.02% 111.68% 114.68% 100.95% 100.01% 100.24% 100.00%
Net Worth 28,693 34,769 26,128 52,229 56,756 61,326 65,364 -42.27%
  QoQ % -17.48% 33.07% -49.97% -7.98% -7.45% -6.18% -
  Horiz. % 43.90% 53.19% 39.97% 79.90% 86.83% 93.82% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 28,693 34,769 26,128 52,229 56,756 61,326 65,364 -42.27%
  QoQ % -17.48% 33.07% -49.97% -7.98% -7.45% -6.18% -
  Horiz. % 43.90% 53.19% 39.97% 79.90% 86.83% 93.82% 100.00%
NOSH 478,217 434,615 435,478 435,247 436,588 438,048 435,766 6.40%
  QoQ % 10.03% -0.20% 0.05% -0.31% -0.33% 0.52% -
  Horiz. % 109.74% 99.74% 99.93% 99.88% 100.19% 100.52% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -103.97 % -105.38 % -95.25 % -76.03 % -71.85 % -70.44 % -55.94 % 51.22%
  QoQ % 1.34% -10.64% -25.28% -5.82% -2.00% -25.92% -
  Horiz. % 185.86% 188.38% 170.27% 135.91% 128.44% 125.92% 100.00%
ROE -133.51 % -112.58 % -146.26 % -57.02 % -50.32 % -46.14 % -37.49 % 133.38%
  QoQ % -18.59% 23.03% -156.51% -13.31% -9.06% -23.07% -
  Horiz. % 356.12% 300.29% 390.13% 152.09% 134.22% 123.07% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.70 8.55 9.21 9.00 9.11 9.17 10.05 -16.28%
  QoQ % -9.94% -7.17% 2.33% -1.21% -0.65% -8.76% -
  Horiz. % 76.62% 85.07% 91.64% 89.55% 90.65% 91.24% 100.00%
EPS -8.01 -9.01 -8.78 -6.84 -6.54 -6.46 -5.62 26.68%
  QoQ % 11.10% -2.62% -28.36% -4.59% -1.24% -14.95% -
  Horiz. % 142.53% 160.32% 156.23% 121.71% 116.37% 114.95% 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 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 0.1500 -45.74%
  QoQ % -25.00% 33.33% -50.00% -7.69% -7.14% -6.67% -
  Horiz. % 40.00% 53.33% 40.00% 80.00% 86.67% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.29 4.32 4.67 4.56 4.63 4.68 5.10 -10.90%
  QoQ % -0.69% -7.49% 2.41% -1.51% -1.07% -8.24% -
  Horiz. % 84.12% 84.71% 91.57% 89.41% 90.78% 91.76% 100.00%
EPS -4.46 -4.56 -4.45 -3.47 -3.32 -3.29 -2.85 34.83%
  QoQ % 2.19% -2.47% -28.24% -4.52% -0.91% -15.44% -
  Horiz. % 156.49% 160.00% 156.14% 121.75% 116.49% 115.44% 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 0.0334 0.0405 0.0304 0.0608 0.0661 0.0714 0.0761 -42.28%
  QoQ % -17.53% 33.22% -50.00% -8.02% -7.42% -6.18% -
  Horiz. % 43.89% 53.22% 39.95% 79.89% 86.86% 93.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 0.1400 -
P/RPS 3.63 2.98 1.19 1.44 1.04 1.09 1.39 89.75%
  QoQ % 21.81% 150.42% -17.36% 38.46% -4.59% -21.58% -
  Horiz. % 261.15% 214.39% 85.61% 103.60% 74.82% 78.42% 100.00%
P/EPS -3.50 -2.83 -1.25 -1.90 -1.45 -1.55 -2.49 25.51%
  QoQ % -23.67% -126.40% 34.21% -31.03% 6.45% 37.75% -
  Horiz. % 140.56% 113.65% 50.20% 76.31% 58.23% 62.25% 100.00%
EY -28.61 -35.32 -79.78 -52.64 -68.86 -64.60 -40.17 -20.26%
  QoQ % 19.00% 55.73% -51.56% 23.56% -6.59% -60.82% -
  Horiz. % 71.22% 87.93% 198.61% 131.04% 171.42% 160.82% 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 4.67 3.19 1.83 1.08 0.73 0.71 0.93 193.53%
  QoQ % 46.39% 74.32% 69.44% 47.95% 2.82% -23.66% -
  Horiz. % 502.15% 343.01% 196.77% 116.13% 78.49% 76.34% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 29/02/16 -
Price 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 0.1150 -
P/RPS 3.24 2.98 2.06 1.33 1.54 1.25 1.14 100.77%
  QoQ % 8.72% 44.66% 54.89% -13.64% 23.20% 9.65% -
  Horiz. % 284.21% 261.40% 180.70% 116.67% 135.09% 109.65% 100.00%
P/EPS -3.12 -2.83 -2.17 -1.75 -2.14 -1.78 -2.05 32.35%
  QoQ % -10.25% -30.41% -24.00% 18.22% -20.22% 13.17% -
  Horiz. % 152.20% 138.05% 105.85% 85.37% 104.39% 86.83% 100.00%
EY -32.04 -35.32 -46.19 -57.02 -46.73 -56.17 -48.90 -24.58%
  QoQ % 9.29% 23.53% 18.99% -22.02% 16.81% -14.87% -
  Horiz. % 65.52% 72.23% 94.46% 116.61% 95.56% 114.87% 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 4.17 3.19 3.17 1.00 1.08 0.82 0.77 208.71%
  QoQ % 30.72% 0.63% 217.00% -7.41% 31.71% 6.49% -
  Horiz. % 541.56% 414.29% 411.69% 129.87% 140.26% 106.49% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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