Highlights

[CUSCAPI] QoQ TTM Result on 2016-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -28.31%    YoY -     -55.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 35,271 36,846 37,145 40,119 39,173 39,753 40,173 -8.30%
  QoQ % -4.27% -0.80% -7.41% 2.41% -1.46% -1.05% -
  Horiz. % 87.80% 91.72% 92.46% 99.87% 97.51% 98.95% 100.00%
PBT -38,345 -37,891 -39,407 -38,479 -29,944 -28,769 -28,362 22.25%
  QoQ % -1.20% 3.85% -2.41% -28.50% -4.08% -1.44% -
  Horiz. % 135.20% 133.60% 138.94% 135.67% 105.58% 101.44% 100.00%
Tax -401 -416 264 264 161 207 65 -
  QoQ % 3.61% -257.58% 0.00% 63.98% -22.22% 218.46% -
  Horiz. % -616.92% -640.00% 406.15% 406.15% 247.69% 318.46% 100.00%
NP -38,746 -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 23.28%
  QoQ % -1.15% 2.14% -2.43% -28.31% -4.27% -0.94% -
  Horiz. % 136.93% 135.37% 138.33% 135.05% 105.25% 100.94% 100.00%
NP to SH -38,746 -38,307 -39,143 -38,215 -29,783 -28,562 -28,297 23.28%
  QoQ % -1.15% 2.14% -2.43% -28.31% -4.27% -0.94% -
  Horiz. % 136.93% 135.37% 138.33% 135.05% 105.25% 100.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 74,017 75,153 76,288 78,334 68,956 68,315 68,470 5.33%
  QoQ % -1.51% -1.49% -2.61% 13.60% 0.94% -0.23% -
  Horiz. % 108.10% 109.76% 111.42% 114.41% 100.71% 99.77% 100.00%
Net Worth 24,175 28,693 34,769 26,128 52,229 56,756 61,326 -46.21%
  QoQ % -15.75% -17.48% 33.07% -49.97% -7.98% -7.45% -
  Horiz. % 39.42% 46.79% 56.69% 42.61% 85.17% 92.55% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 24,175 28,693 34,769 26,128 52,229 56,756 61,326 -46.21%
  QoQ % -15.75% -17.48% 33.07% -49.97% -7.98% -7.45% -
  Horiz. % 39.42% 46.79% 56.69% 42.61% 85.17% 92.55% 100.00%
NOSH 483,500 478,217 434,615 435,478 435,247 436,588 438,048 6.80%
  QoQ % 1.10% 10.03% -0.20% 0.05% -0.31% -0.33% -
  Horiz. % 110.38% 109.17% 99.22% 99.41% 99.36% 99.67% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -109.85 % -103.97 % -105.38 % -95.25 % -76.03 % -71.85 % -70.44 % 34.44%
  QoQ % -5.66% 1.34% -10.64% -25.28% -5.82% -2.00% -
  Horiz. % 155.95% 147.60% 149.60% 135.22% 107.94% 102.00% 100.00%
ROE -160.27 % -133.51 % -112.58 % -146.26 % -57.02 % -50.32 % -46.14 % 129.19%
  QoQ % -20.04% -18.59% 23.03% -156.51% -13.31% -9.06% -
  Horiz. % 347.36% 289.36% 244.00% 316.99% 123.58% 109.06% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.29 7.70 8.55 9.21 9.00 9.11 9.17 -14.17%
  QoQ % -5.32% -9.94% -7.17% 2.33% -1.21% -0.65% -
  Horiz. % 79.50% 83.97% 93.24% 100.44% 98.15% 99.35% 100.00%
EPS -8.01 -8.01 -9.01 -8.78 -6.84 -6.54 -6.46 15.40%
  QoQ % 0.00% 11.10% -2.62% -28.36% -4.59% -1.24% -
  Horiz. % 123.99% 123.99% 139.47% 135.91% 105.88% 101.24% 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 0.0500 0.0600 0.0800 0.0600 0.1200 0.1300 0.1400 -49.63%
  QoQ % -16.67% -25.00% 33.33% -50.00% -7.69% -7.14% -
  Horiz. % 35.71% 42.86% 57.14% 42.86% 85.71% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.10 4.29 4.32 4.67 4.56 4.63 4.68 -8.44%
  QoQ % -4.43% -0.69% -7.49% 2.41% -1.51% -1.07% -
  Horiz. % 87.61% 91.67% 92.31% 99.79% 97.44% 98.93% 100.00%
EPS -4.51 -4.46 -4.56 -4.45 -3.47 -3.32 -3.29 23.38%
  QoQ % -1.12% 2.19% -2.47% -28.24% -4.52% -0.91% -
  Horiz. % 137.08% 135.56% 138.60% 135.26% 105.47% 100.91% 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 0.0281 0.0334 0.0405 0.0304 0.0608 0.0661 0.0714 -46.27%
  QoQ % -15.87% -17.53% 33.22% -50.00% -8.02% -7.42% -
  Horiz. % 39.36% 46.78% 56.72% 42.58% 85.15% 92.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2800 0.2800 0.2550 0.1100 0.1300 0.0950 0.1000 -
P/RPS 3.84 3.63 2.98 1.19 1.44 1.04 1.09 131.35%
  QoQ % 5.79% 21.81% 150.42% -17.36% 38.46% -4.59% -
  Horiz. % 352.29% 333.03% 273.39% 109.17% 132.11% 95.41% 100.00%
P/EPS -3.49 -3.50 -2.83 -1.25 -1.90 -1.45 -1.55 71.70%
  QoQ % 0.29% -23.67% -126.40% 34.21% -31.03% 6.45% -
  Horiz. % 225.16% 225.81% 182.58% 80.65% 122.58% 93.55% 100.00%
EY -28.62 -28.61 -35.32 -79.78 -52.64 -68.86 -64.60 -41.86%
  QoQ % -0.03% 19.00% 55.73% -51.56% 23.56% -6.59% -
  Horiz. % 44.30% 44.29% 54.67% 123.50% 81.49% 106.59% 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 5.60 4.67 3.19 1.83 1.08 0.73 0.71 295.74%
  QoQ % 19.91% 46.39% 74.32% 69.44% 47.95% 2.82% -
  Horiz. % 788.73% 657.75% 449.30% 257.75% 152.11% 102.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 27/02/17 24/11/16 10/08/16 23/05/16 -
Price 0.4350 0.2500 0.2550 0.1900 0.1200 0.1400 0.1150 -
P/RPS 5.96 3.24 2.98 2.06 1.33 1.54 1.25 183.02%
  QoQ % 83.95% 8.72% 44.66% 54.89% -13.64% 23.20% -
  Horiz. % 476.80% 259.20% 238.40% 164.80% 106.40% 123.20% 100.00%
P/EPS -5.43 -3.12 -2.83 -2.17 -1.75 -2.14 -1.78 110.20%
  QoQ % -74.04% -10.25% -30.41% -24.00% 18.22% -20.22% -
  Horiz. % 305.06% 175.28% 158.99% 121.91% 98.31% 120.22% 100.00%
EY -18.42 -32.04 -35.32 -46.19 -57.02 -46.73 -56.17 -52.41%
  QoQ % 42.51% 9.29% 23.53% 18.99% -22.02% 16.81% -
  Horiz. % 32.79% 57.04% 62.88% 82.23% 101.51% 83.19% 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 8.70 4.17 3.19 3.17 1.00 1.08 0.82 382.15%
  QoQ % 108.63% 30.72% 0.63% 217.00% -7.41% 31.71% -
  Horiz. % 1,060.98% 508.54% 389.02% 386.59% 121.95% 131.71% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers