Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -11.24%    YoY -     13.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 28,989 31,557 38,021 44,194 51,609 47,814 61,416 -11.76%
  YoY % -8.14% -17.00% -13.97% -14.37% 7.94% -22.15% -
  Horiz. % 47.20% 51.38% 61.91% 71.96% 84.03% 77.85% 100.00%
PBT -16,357 -18,904 -15,570 -8,374 -8,940 -2,196 6,478 -
  YoY % 13.47% -21.41% -85.93% 6.32% -307.10% -133.90% -
  Horiz. % -252.48% -291.79% -240.34% -129.27% -137.99% -33.90% 100.00%
Tax 0 -8 -26 -184 65 -246 -137 -
  YoY % 0.00% 70.00% 85.51% -381.63% 126.49% -79.61% -
  Horiz. % -0.00% 5.83% 19.42% 133.98% -47.57% 179.61% 100.00%
NP -16,357 -18,912 -15,597 -8,558 -8,874 -2,442 6,341 -
  YoY % 13.51% -21.25% -82.24% 3.56% -263.32% -138.52% -
  Horiz. % -257.95% -298.23% -245.96% -134.97% -139.95% -38.52% 100.00%
NP to SH -16,357 -18,912 -15,597 -8,558 -9,054 -2,442 6,341 -
  YoY % 13.51% -21.25% -82.24% 5.48% -270.69% -138.52% -
  Horiz. % -257.95% -298.23% -245.96% -134.97% -142.79% -38.52% 100.00%
Tax Rate - % - % - % - % - % - % 2.12 % -
  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 45,346 50,469 53,618 52,753 60,483 50,257 55,074 -3.19%
  YoY % -10.15% -5.87% 1.64% -12.78% 20.35% -8.75% -
  Horiz. % 82.34% 91.64% 97.36% 95.79% 109.82% 91.25% 100.00%
Net Worth 100,206 23,252 52,184 82,966 82,710 88,076 61,288 8.53%
  YoY % 330.95% -55.44% -37.10% 0.31% -6.09% 43.71% -
  Horiz. % 163.50% 37.94% 85.15% 135.37% 134.95% 143.71% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 7,046 4,903 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 43.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 143.71% 100.00%
Div Payout % - % - % - % - % - % - % 77.32 % -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 100,206 23,252 52,184 82,966 82,710 88,076 61,288 8.53%
  YoY % 330.95% -55.44% -37.10% 0.31% -6.09% 43.71% -
  Horiz. % 163.50% 37.94% 85.15% 135.37% 134.95% 143.71% 100.00%
NOSH 835,053 465,049 434,869 436,666 435,320 352,307 245,154 22.65%
  YoY % 79.56% 6.94% -0.41% 0.31% 23.56% 43.71% -
  Horiz. % 340.62% 189.70% 177.39% 178.12% 177.57% 143.71% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -56.43 % -59.93 % -41.02 % -19.37 % -17.20 % -5.11 % 10.33 % -
  YoY % 5.84% -46.10% -111.77% -12.62% -236.59% -149.47% -
  Horiz. % -546.27% -580.15% -397.10% -187.51% -166.51% -49.47% 100.00%
ROE -16.32 % -81.33 % -29.89 % -10.32 % -10.95 % -2.77 % 10.35 % -
  YoY % 79.93% -172.10% -189.63% 5.75% -295.31% -126.76% -
  Horiz. % -157.68% -785.80% -288.79% -99.71% -105.80% -26.76% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.47 6.79 8.74 10.12 11.86 13.57 25.05 -28.06%
  YoY % -48.90% -22.31% -13.64% -14.67% -12.60% -45.83% -
  Horiz. % 13.85% 27.11% 34.89% 40.40% 47.35% 54.17% 100.00%
EPS -2.35 -4.07 -3.59 -1.96 -2.08 -0.69 2.59 -
  YoY % 42.26% -13.37% -83.16% 5.77% -201.45% -126.64% -
  Horiz. % -90.73% -157.14% -138.61% -75.68% -80.31% -26.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
  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 0.0500 0.1200 0.1900 0.1900 0.2500 0.2500 -11.51%
  YoY % 140.00% -58.33% -36.84% 0.00% -24.00% 0.00% -
  Horiz. % 48.00% 20.00% 48.00% 76.00% 76.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.37 3.67 4.42 5.14 6.01 5.56 7.15 -11.78%
  YoY % -8.17% -16.97% -14.01% -14.48% 8.09% -22.24% -
  Horiz. % 47.13% 51.33% 61.82% 71.89% 84.06% 77.76% 100.00%
EPS -1.90 -2.20 -1.82 -1.00 -1.05 -0.28 0.74 -
  YoY % 13.64% -20.88% -82.00% 4.76% -275.00% -137.84% -
  Horiz. % -256.76% -297.30% -245.95% -135.14% -141.89% -37.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 43.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 143.86% 100.00%
NAPS 0.1166 0.0271 0.0607 0.0966 0.0963 0.1025 0.0713 8.54%
  YoY % 330.26% -55.35% -37.16% 0.31% -6.05% 43.76% -
  Horiz. % 163.53% 38.01% 85.13% 135.48% 135.06% 143.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 0.3400 -
P/RPS 8.35 4.13 1.49 1.33 2.49 2.91 1.36 35.30%
  YoY % 102.18% 177.18% 12.03% -46.59% -14.43% 113.97% -
  Horiz. % 613.97% 303.68% 109.56% 97.79% 183.09% 213.97% 100.00%
P/EPS -14.80 -6.89 -3.62 -6.89 -14.18 -56.97 13.14 -
  YoY % -114.80% -90.33% 47.46% 51.41% 75.11% -533.56% -
  Horiz. % -112.63% -52.44% -27.55% -52.44% -107.91% -433.56% 100.00%
EY -6.75 -14.52 -27.59 -14.52 -7.05 -1.76 7.61 -
  YoY % 53.51% 47.37% -90.01% -105.96% -300.57% -123.13% -
  Horiz. % -88.70% -190.80% -362.55% -190.80% -92.64% -23.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.06 5.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.05% 100.00%
P/NAPS 2.42 5.60 1.08 0.71 1.55 1.58 1.36 10.08%
  YoY % -56.79% 418.52% 52.11% -54.19% -1.90% 16.18% -
  Horiz. % 177.94% 411.76% 79.41% 52.21% 113.97% 116.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 21/11/12 -
Price 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 0.3500 -
P/RPS 6.19 6.41 1.37 1.53 1.77 3.06 1.40 28.10%
  YoY % -3.43% 367.88% -10.46% -13.56% -42.16% 118.57% -
  Horiz. % 442.14% 457.86% 97.86% 109.29% 126.43% 218.57% 100.00%
P/EPS -10.98 -10.70 -3.35 -7.91 -10.10 -59.86 13.53 -
  YoY % -2.62% -219.40% 57.65% 21.68% 83.13% -542.42% -
  Horiz. % -81.15% -79.08% -24.76% -58.46% -74.65% -442.42% 100.00%
EY -9.11 -9.35 -29.89 -12.65 -9.90 -1.67 7.39 -
  YoY % 2.57% 68.72% -136.28% -27.78% -492.81% -122.60% -
  Horiz. % -123.27% -126.52% -404.47% -171.18% -133.96% -22.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.82 5.71 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.59% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.41% 100.00%
P/NAPS 1.79 8.70 1.00 0.82 1.11 1.66 1.40 4.18%
  YoY % -79.43% 770.00% 21.95% -26.13% -33.13% 18.57% -
  Horiz. % 127.86% 621.43% 71.43% 58.57% 79.29% 118.57% 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.
 


 

269  371  576  929 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.405+0.02 
 ARMADA 0.245-0.005 
 EKOVEST 0.85+0.05 
 KNM-WB 0.295+0.06 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.235+0.02 
Partners & Brokers