Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -145.02%    YoY -     -57.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers