Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -77.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 33,108 40,120 43,794 51,934 48,401 58,943 53,595 -7.71%
  YoY % -17.48% -8.39% -15.67% 7.30% -17.89% 9.98% -
  Horiz. % 61.77% 74.86% 81.71% 96.90% 90.31% 109.98% 100.00%
PBT -25,135 -38,479 -24,370 -6,799 -2,924 6,798 8,806 -
  YoY % 34.68% -57.89% -258.44% -132.52% -143.01% -22.80% -
  Horiz. % -285.43% -436.96% -276.74% -77.21% -33.20% 77.20% 100.00%
Tax 275 263 41 -196 -965 -18 -175 -
  YoY % 4.56% 541.46% 120.92% 79.69% -5,261.11% 89.71% -
  Horiz. % -157.14% -150.29% -23.43% 112.00% 551.43% 10.29% 100.00%
NP -24,860 -38,216 -24,329 -6,995 -3,889 6,780 8,631 -
  YoY % 34.95% -57.08% -247.81% -79.87% -157.36% -21.45% -
  Horiz. % -288.03% -442.78% -281.88% -81.05% -45.06% 78.55% 100.00%
NP to SH -24,860 -38,216 -24,329 -6,957 -3,930 6,780 8,631 -
  YoY % 34.95% -57.08% -249.71% -77.02% -157.96% -21.45% -
  Horiz. % -288.03% -442.78% -281.88% -80.60% -45.53% 78.55% 100.00%
Tax Rate - % - % - % - % - % 0.26 % 1.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -86.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 13.07% 100.00%
Total Cost 57,968 78,336 68,123 58,929 52,290 52,163 44,964 4.32%
  YoY % -26.00% 14.99% 15.60% 12.70% 0.24% 16.01% -
  Horiz. % 128.92% 174.22% 151.51% 131.06% 116.29% 116.01% 100.00%
Net Worth 19,597 26,117 65,283 78,054 73,897 63,635 53,993 -15.53%
  YoY % -24.96% -59.99% -16.36% 5.62% 16.13% 17.86% -
  Horiz. % 36.30% 48.37% 120.91% 144.56% 136.86% 117.86% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 5,542 3,671 3,374 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.97% 8.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 164.24% 108.79% 100.00%
Div Payout % - % - % - % - % - % 54.15 % 39.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 38.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 138.49% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 19,597 26,117 65,283 78,054 73,897 63,635 53,993 -15.53%
  YoY % -24.96% -59.99% -16.36% 5.62% 16.13% 17.86% -
  Horiz. % 36.30% 48.37% 120.91% 144.56% 136.86% 117.86% 100.00%
NOSH 489,936 435,294 435,223 433,636 369,489 244,750 224,973 13.84%
  YoY % 12.55% 0.02% 0.37% 17.36% 50.97% 8.79% -
  Horiz. % 217.77% 193.49% 193.46% 192.75% 164.24% 108.79% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -75.09 % -95.25 % -55.55 % -13.47 % -8.03 % 11.50 % 16.10 % -
  YoY % 21.17% -71.47% -312.40% -67.75% -169.83% -28.57% -
  Horiz. % -466.40% -591.61% -345.03% -83.66% -49.88% 71.43% 100.00%
ROE -126.85 % -146.32 % -37.27 % -8.91 % -5.32 % 10.65 % 15.99 % -
  YoY % 13.31% -292.59% -318.29% -67.48% -149.95% -33.40% -
  Horiz. % -793.31% -915.07% -233.08% -55.72% -33.27% 66.60% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.76 9.22 10.06 11.98 13.10 24.08 23.82 -18.92%
  YoY % -26.68% -8.35% -16.03% -8.55% -45.60% 1.09% -
  Horiz. % 28.38% 38.71% 42.23% 50.29% 55.00% 101.09% 100.00%
EPS -5.27 -8.77 -5.59 -1.60 -1.06 2.77 3.83 -
  YoY % 39.91% -56.89% -249.38% -50.94% -138.27% -27.68% -
  Horiz. % -137.60% -228.98% -145.95% -41.78% -27.68% 72.32% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.0400 0.0600 0.1500 0.1800 0.2000 0.2600 0.2400 -25.80%
  YoY % -33.33% -60.00% -16.67% -10.00% -23.08% 8.33% -
  Horiz. % 16.67% 25.00% 62.50% 75.00% 83.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.85 4.67 5.10 6.04 5.63 6.86 6.24 -7.73%
  YoY % -17.56% -8.43% -15.56% 7.28% -17.93% 9.94% -
  Horiz. % 61.70% 74.84% 81.73% 96.79% 90.22% 109.94% 100.00%
EPS -2.89 -4.45 -2.83 -0.81 -0.46 0.79 1.00 -
  YoY % 35.06% -57.24% -249.38% -76.09% -158.23% -21.00% -
  Horiz. % -289.00% -445.00% -283.00% -81.00% -46.00% 79.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.65 0.43 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 51.16% 10.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 166.67% 110.26% 100.00%
NAPS 0.0228 0.0304 0.0760 0.0908 0.0860 0.0741 0.0628 -15.52%
  YoY % -25.00% -60.00% -16.30% 5.58% 16.06% 17.99% -
  Horiz. % 36.31% 48.41% 121.02% 144.59% 136.94% 117.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5450 0.1100 0.1400 0.1500 0.4100 0.3400 0.3900 -
P/RPS 8.06 1.19 1.39 1.25 3.13 1.41 1.64 30.36%
  YoY % 577.31% -14.39% 11.20% -60.06% 121.99% -14.02% -
  Horiz. % 491.46% 72.56% 84.76% 76.22% 190.85% 85.98% 100.00%
P/EPS -10.74 -1.25 -2.50 -9.35 -38.55 12.27 10.17 -
  YoY % -759.20% 50.00% 73.26% 75.75% -414.18% 20.65% -
  Horiz. % -105.60% -12.29% -24.58% -91.94% -379.06% 120.65% 100.00%
EY -9.31 -79.81 -39.93 -10.70 -2.59 8.15 9.84 -
  YoY % 88.33% -99.87% -273.18% -313.13% -131.78% -17.17% -
  Horiz. % -94.61% -811.08% -405.79% -108.74% -26.32% 82.83% 100.00%
DY 0.00 0.00 0.00 0.00 3.66 4.41 3.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.01% 14.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.06% 114.55% 100.00%
P/NAPS 13.63 1.83 0.93 0.83 2.05 1.31 1.63 42.42%
  YoY % 644.81% 96.77% 12.05% -59.51% 56.49% -19.63% -
  Horiz. % 836.20% 112.27% 57.06% 50.92% 125.77% 80.37% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.5550 0.1900 0.1150 0.2100 0.4000 0.3300 0.4000 -
P/RPS 8.21 2.06 1.14 1.75 3.05 1.37 1.68 30.24%
  YoY % 298.54% 80.70% -34.86% -42.62% 122.63% -18.45% -
  Horiz. % 488.69% 122.62% 67.86% 104.17% 181.55% 81.55% 100.00%
P/EPS -10.94 -2.16 -2.06 -13.09 -37.61 11.91 10.43 -
  YoY % -406.48% -4.85% 84.26% 65.20% -415.79% 14.19% -
  Horiz. % -104.89% -20.71% -19.75% -125.50% -360.59% 114.19% 100.00%
EY -9.14 -46.21 -48.61 -7.64 -2.66 8.39 9.59 -
  YoY % 80.22% 4.94% -536.26% -187.22% -131.70% -12.51% -
  Horiz. % -95.31% -481.86% -506.88% -79.67% -27.74% 87.49% 100.00%
DY 0.00 0.00 0.00 0.00 3.75 4.55 3.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.58% 21.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 121.33% 100.00%
P/NAPS 13.88 3.17 0.77 1.17 2.00 1.27 1.67 42.28%
  YoY % 337.85% 311.69% -34.19% -41.50% 57.48% -23.95% -
  Horiz. % 831.14% 189.82% 46.11% 70.06% 119.76% 76.05% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers