Highlights

[CUSCAPI] YoY Annualized Quarter 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 QoQ -     23.17%    YoY -     -77.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers