Highlights

[CUSCAPI] YoY Annualized Quarter 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 QoQ -     -60.89%    YoY -     -157.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 930,000
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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers