Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -157.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,120 43,794 51,934 48,401 58,943 53,595 48,903 -3.24%
  YoY % -8.39% -15.67% 7.30% -17.89% 9.98% 9.59% -
  Horiz. % 82.04% 89.55% 106.20% 98.97% 120.53% 109.59% 100.00%
PBT -38,479 -24,370 -6,799 -2,924 6,798 8,806 10,011 -
  YoY % -57.89% -258.44% -132.52% -143.01% -22.80% -12.04% -
  Horiz. % -384.37% -243.43% -67.92% -29.21% 67.91% 87.96% 100.00%
Tax 263 41 -196 -965 -18 -175 -888 -
  YoY % 541.46% 120.92% 79.69% -5,261.11% 89.71% 80.29% -
  Horiz. % -29.62% -4.62% 22.07% 108.67% 2.03% 19.71% 100.00%
NP -38,216 -24,329 -6,995 -3,889 6,780 8,631 9,123 -
  YoY % -57.08% -247.81% -79.87% -157.36% -21.45% -5.39% -
  Horiz. % -418.90% -266.68% -76.67% -42.63% 74.32% 94.61% 100.00%
NP to SH -38,216 -24,329 -6,957 -3,930 6,780 8,631 9,123 -
  YoY % -57.08% -249.71% -77.02% -157.96% -21.45% -5.39% -
  Horiz. % -418.90% -266.68% -76.26% -43.08% 74.32% 94.61% 100.00%
Tax Rate - % - % - % - % 0.26 % 1.99 % 8.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -86.93% -77.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.93% 22.44% 100.00%
Total Cost 78,336 68,123 58,929 52,290 52,163 44,964 39,780 11.94%
  YoY % 14.99% 15.60% 12.70% 0.24% 16.01% 13.03% -
  Horiz. % 196.92% 171.25% 148.14% 131.45% 131.13% 113.03% 100.00%
Net Worth 26,117 65,283 78,054 73,897 63,635 53,993 42,227 -7.69%
  YoY % -59.99% -16.36% 5.62% 16.13% 17.86% 27.86% -
  Horiz. % 61.85% 154.60% 184.84% 175.00% 150.70% 127.86% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 5,542 3,671 3,374 5,778 -
  YoY % 0.00% 0.00% 0.00% 50.97% 8.79% -41.60% -
  Horiz. % 0.00% 0.00% 0.00% 95.91% 63.53% 58.40% 100.00%
Div Payout % - % - % - % - % 54.15 % 39.10 % 63.34 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 38.49% -38.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.49% 61.73% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 26,117 65,283 78,054 73,897 63,635 53,993 42,227 -7.69%
  YoY % -59.99% -16.36% 5.62% 16.13% 17.86% 27.86% -
  Horiz. % 61.85% 154.60% 184.84% 175.00% 150.70% 127.86% 100.00%
NOSH 435,294 435,223 433,636 369,489 244,750 224,973 222,249 11.84%
  YoY % 0.02% 0.37% 17.36% 50.97% 8.79% 1.23% -
  Horiz. % 195.86% 195.83% 195.11% 166.25% 110.12% 101.23% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -95.25 % -55.55 % -13.47 % -8.03 % 11.50 % 16.10 % 18.66 % -
  YoY % -71.47% -312.40% -67.75% -169.83% -28.57% -13.72% -
  Horiz. % -510.45% -297.70% -72.19% -43.03% 61.63% 86.28% 100.00%
ROE -146.32 % -37.27 % -8.91 % -5.32 % 10.65 % 15.99 % 21.60 % -
  YoY % -292.59% -318.29% -67.48% -149.95% -33.40% -25.97% -
  Horiz. % -677.41% -172.55% -41.25% -24.63% 49.31% 74.03% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.22 10.06 11.98 13.10 24.08 23.82 22.00 -13.48%
  YoY % -8.35% -16.03% -8.55% -45.60% 1.09% 8.27% -
  Horiz. % 41.91% 45.73% 54.45% 59.55% 109.45% 108.27% 100.00%
EPS -8.77 -5.59 -1.60 -1.06 2.77 3.83 4.10 -
  YoY % -56.89% -249.38% -50.94% -138.27% -27.68% -6.59% -
  Horiz. % -213.90% -136.34% -39.02% -25.85% 67.56% 93.41% 100.00%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 2.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -42.31% -
  Horiz. % 0.00% 0.00% 0.00% 57.69% 57.69% 57.69% 100.00%
NAPS 0.0600 0.1500 0.1800 0.2000 0.2600 0.2400 0.1900 -17.46%
  YoY % -60.00% -16.67% -10.00% -23.08% 8.33% 26.32% -
  Horiz. % 31.58% 78.95% 94.74% 105.26% 136.84% 126.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.67 5.10 6.04 5.63 6.86 6.24 5.69 -3.24%
  YoY % -8.43% -15.56% 7.28% -17.93% 9.94% 9.67% -
  Horiz. % 82.07% 89.63% 106.15% 98.95% 120.56% 109.67% 100.00%
EPS -4.45 -2.83 -0.81 -0.46 0.79 1.00 1.06 -
  YoY % -57.24% -249.38% -76.09% -158.23% -21.00% -5.66% -
  Horiz. % -419.81% -266.98% -76.42% -43.40% 74.53% 94.34% 100.00%
DPS 0.00 0.00 0.00 0.65 0.43 0.39 0.67 -
  YoY % 0.00% 0.00% 0.00% 51.16% 10.26% -41.79% -
  Horiz. % 0.00% 0.00% 0.00% 97.01% 64.18% 58.21% 100.00%
NAPS 0.0304 0.0760 0.0908 0.0860 0.0741 0.0628 0.0491 -7.67%
  YoY % -60.00% -16.30% 5.58% 16.06% 17.99% 27.90% -
  Horiz. % 61.91% 154.79% 184.93% 175.15% 150.92% 127.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1100 0.1400 0.1500 0.4100 0.3400 0.3900 0.2300 -
P/RPS 1.19 1.39 1.25 3.13 1.41 1.64 1.05 2.11%
  YoY % -14.39% 11.20% -60.06% 121.99% -14.02% 56.19% -
  Horiz. % 113.33% 132.38% 119.05% 298.10% 134.29% 156.19% 100.00%
P/EPS -1.25 -2.50 -9.35 -38.55 12.27 10.17 5.60 -
  YoY % 50.00% 73.26% 75.75% -414.18% 20.65% 81.61% -
  Horiz. % -22.32% -44.64% -166.96% -688.39% 219.11% 181.61% 100.00%
EY -79.81 -39.93 -10.70 -2.59 8.15 9.84 17.85 -
  YoY % -99.87% -273.18% -313.13% -131.78% -17.17% -44.87% -
  Horiz. % -447.11% -223.70% -59.94% -14.51% 45.66% 55.13% 100.00%
DY 0.00 0.00 0.00 3.66 4.41 3.85 11.30 -
  YoY % 0.00% 0.00% 0.00% -17.01% 14.55% -65.93% -
  Horiz. % 0.00% 0.00% 0.00% 32.39% 39.03% 34.07% 100.00%
P/NAPS 1.83 0.93 0.83 2.05 1.31 1.63 1.21 7.13%
  YoY % 96.77% 12.05% -59.51% 56.49% -19.63% 34.71% -
  Horiz. % 151.24% 76.86% 68.60% 169.42% 108.26% 134.71% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.1900 0.1150 0.2100 0.4000 0.3300 0.4000 0.2600 -
P/RPS 2.06 1.14 1.75 3.05 1.37 1.68 1.18 9.72%
  YoY % 80.70% -34.86% -42.62% 122.63% -18.45% 42.37% -
  Horiz. % 174.58% 96.61% 148.31% 258.47% 116.10% 142.37% 100.00%
P/EPS -2.16 -2.06 -13.09 -37.61 11.91 10.43 6.33 -
  YoY % -4.85% 84.26% 65.20% -415.79% 14.19% 64.77% -
  Horiz. % -34.12% -32.54% -206.79% -594.15% 188.15% 164.77% 100.00%
EY -46.21 -48.61 -7.64 -2.66 8.39 9.59 15.79 -
  YoY % 4.94% -536.26% -187.22% -131.70% -12.51% -39.27% -
  Horiz. % -292.65% -307.85% -48.39% -16.85% 53.13% 60.73% 100.00%
DY 0.00 0.00 0.00 3.75 4.55 3.75 10.00 -
  YoY % 0.00% 0.00% 0.00% -17.58% 21.33% -62.50% -
  Horiz. % 0.00% 0.00% 0.00% 37.50% 45.50% 37.50% 100.00%
P/NAPS 3.17 0.77 1.17 2.00 1.27 1.67 1.37 14.99%
  YoY % 311.69% -34.19% -41.50% 57.48% -23.95% 21.90% -
  Horiz. % 231.39% 56.20% 85.40% 145.99% 92.70% 121.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS