Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -184.26%    YoY -     -249.71%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS