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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers