Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     11.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 29,240 33,108 40,120 43,794 51,934 48,401 58,943 -11.02%
  YoY % -11.68% -17.48% -8.39% -15.67% 7.30% -17.89% -
  Horiz. % 49.61% 56.17% 68.07% 74.30% 88.11% 82.11% 100.00%
PBT -21,253 -25,135 -38,479 -24,370 -6,799 -2,924 6,798 -
  YoY % 15.44% 34.68% -57.89% -258.44% -132.52% -143.01% -
  Horiz. % -312.64% -369.74% -566.03% -358.49% -100.01% -43.01% 100.00%
Tax -628 275 263 41 -196 -965 -18 80.72%
  YoY % -328.36% 4.56% 541.46% 120.92% 79.69% -5,261.11% -
  Horiz. % 3,488.89% -1,527.78% -1,461.11% -227.78% 1,088.89% 5,361.11% 100.00%
NP -21,881 -24,860 -38,216 -24,329 -6,995 -3,889 6,780 -
  YoY % 11.98% 34.95% -57.08% -247.81% -79.87% -157.36% -
  Horiz. % -322.73% -366.67% -563.66% -358.83% -103.17% -57.36% 100.00%
NP to SH -21,881 -24,860 -38,216 -24,329 -6,957 -3,930 6,780 -
  YoY % 11.98% 34.95% -57.08% -249.71% -77.02% -157.96% -
  Horiz. % -322.73% -366.67% -563.66% -358.83% -102.61% -57.96% 100.00%
Tax Rate - % - % - % - % - % - % 0.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 51,121 57,968 78,336 68,123 58,929 52,290 52,163 -0.34%
  YoY % -11.81% -26.00% 14.99% 15.60% 12.70% 0.24% -
  Horiz. % 98.00% 111.13% 150.18% 130.60% 112.97% 100.24% 100.00%
Net Worth 100,206 19,597 26,117 65,283 78,054 73,897 63,635 7.86%
  YoY % 411.32% -24.96% -59.99% -16.36% 5.62% 16.13% -
  Horiz. % 157.47% 30.80% 41.04% 102.59% 122.66% 116.13% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 5,542 3,671 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.97% 100.00%
Div Payout % - % - % - % - % - % - % 54.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 100,206 19,597 26,117 65,283 78,054 73,897 63,635 7.86%
  YoY % 411.32% -24.96% -59.99% -16.36% 5.62% 16.13% -
  Horiz. % 157.47% 30.80% 41.04% 102.59% 122.66% 116.13% 100.00%
NOSH 835,053 489,936 435,294 435,223 433,636 369,489 244,750 22.68%
  YoY % 70.44% 12.55% 0.02% 0.37% 17.36% 50.97% -
  Horiz. % 341.19% 200.18% 177.85% 177.82% 177.17% 150.97% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -74.83 % -75.09 % -95.25 % -55.55 % -13.47 % -8.03 % 11.50 % -
  YoY % 0.35% 21.17% -71.47% -312.40% -67.75% -169.83% -
  Horiz. % -650.70% -652.96% -828.26% -483.04% -117.13% -69.83% 100.00%
ROE -21.84 % -126.85 % -146.32 % -37.27 % -8.91 % -5.32 % 10.65 % -
  YoY % 82.78% 13.31% -292.59% -318.29% -67.48% -149.95% -
  Horiz. % -205.07% -1,191.08% -1,373.90% -349.95% -83.66% -49.95% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.50 6.76 9.22 10.06 11.98 13.10 24.08 -27.48%
  YoY % -48.22% -26.68% -8.35% -16.03% -8.55% -45.60% -
  Horiz. % 14.53% 28.07% 38.29% 41.78% 49.75% 54.40% 100.00%
EPS -3.15 -5.27 -8.77 -5.59 -1.60 -1.06 2.77 -
  YoY % 40.23% 39.91% -56.89% -249.38% -50.94% -138.27% -
  Horiz. % -113.72% -190.25% -316.61% -201.81% -57.76% -38.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 0.1200 0.0400 0.0600 0.1500 0.1800 0.2000 0.2600 -12.09%
  YoY % 200.00% -33.33% -60.00% -16.67% -10.00% -23.08% -
  Horiz. % 46.15% 15.38% 23.08% 57.69% 69.23% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.40 3.85 4.67 5.10 6.04 5.63 6.86 -11.04%
  YoY % -11.69% -17.56% -8.43% -15.56% 7.28% -17.93% -
  Horiz. % 49.56% 56.12% 68.08% 74.34% 88.05% 82.07% 100.00%
EPS -2.55 -2.89 -4.45 -2.83 -0.81 -0.46 0.79 -
  YoY % 11.76% 35.06% -57.24% -249.38% -76.09% -158.23% -
  Horiz. % -322.78% -365.82% -563.29% -358.23% -102.53% -58.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 51.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 151.16% 100.00%
NAPS 0.1166 0.0228 0.0304 0.0760 0.0908 0.0860 0.0741 7.84%
  YoY % 411.40% -25.00% -60.00% -16.30% 5.58% 16.06% -
  Horiz. % 157.35% 30.77% 41.03% 102.56% 122.54% 116.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1750 0.5450 0.1100 0.1400 0.1500 0.4100 0.3400 -
P/RPS 5.00 8.06 1.19 1.39 1.25 3.13 1.41 23.48%
  YoY % -37.97% 577.31% -14.39% 11.20% -60.06% 121.99% -
  Horiz. % 354.61% 571.63% 84.40% 98.58% 88.65% 221.99% 100.00%
P/EPS -6.68 -10.74 -1.25 -2.50 -9.35 -38.55 12.27 -
  YoY % 37.80% -759.20% 50.00% 73.26% 75.75% -414.18% -
  Horiz. % -54.44% -87.53% -10.19% -20.37% -76.20% -314.18% 100.00%
EY -14.97 -9.31 -79.81 -39.93 -10.70 -2.59 8.15 -
  YoY % -60.79% 88.33% -99.87% -273.18% -313.13% -131.78% -
  Horiz. % -183.68% -114.23% -979.26% -489.94% -131.29% -31.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.66 4.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.99% 100.00%
P/NAPS 1.46 13.63 1.83 0.93 0.83 2.05 1.31 1.82%
  YoY % -89.29% 644.81% 96.77% 12.05% -59.51% 56.49% -
  Horiz. % 111.45% 1,040.46% 139.69% 70.99% 63.36% 156.49% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2000 0.5550 0.1900 0.1150 0.2100 0.4000 0.3300 -
P/RPS 5.71 8.21 2.06 1.14 1.75 3.05 1.37 26.84%
  YoY % -30.45% 298.54% 80.70% -34.86% -42.62% 122.63% -
  Horiz. % 416.79% 599.27% 150.36% 83.21% 127.74% 222.63% 100.00%
P/EPS -7.63 -10.94 -2.16 -2.06 -13.09 -37.61 11.91 -
  YoY % 30.26% -406.48% -4.85% 84.26% 65.20% -415.79% -
  Horiz. % -64.06% -91.86% -18.14% -17.30% -109.91% -315.79% 100.00%
EY -13.10 -9.14 -46.21 -48.61 -7.64 -2.66 8.39 -
  YoY % -43.33% 80.22% 4.94% -536.26% -187.22% -131.70% -
  Horiz. % -156.14% -108.94% -550.77% -579.38% -91.06% -31.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.75 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -17.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 82.42% 100.00%
P/NAPS 1.67 13.88 3.17 0.77 1.17 2.00 1.27 4.67%
  YoY % -87.97% 337.85% 311.69% -34.19% -41.50% 57.48% -
  Horiz. % 131.50% 1,092.91% 249.61% 60.63% 92.13% 157.48% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers