Highlights

[CUSCAPI] YoY Quarter Result on 2016-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -18.43%    YoY -     -38.47%
Quarter Report


View:


Show?  YoY % Horiz. %

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 7,365 7,927 9,502 10,082 11,628 9,710 14,492 -10.66%
  YoY % -7.09% -16.58% -5.75% -13.30% 19.75% -33.00% -
  Horiz. % 50.82% 54.70% 65.57% 69.57% 80.24% 67.00% 100.00%
PBT -4,916 -4,829 -4,375 -3,200 -3,853 -2,647 1,137 -
  YoY % -1.80% -10.38% -36.72% 16.95% -45.56% -332.81% -
  Horiz. % -432.37% -424.71% -384.78% -281.44% -338.87% -232.81% 100.00%
Tax 0 -6 -20 26 -24 -151 -28 -
  YoY % 0.00% 70.00% -176.92% 208.33% 84.11% -439.29% -
  Horiz. % -0.00% 21.43% 71.43% -92.86% 85.71% 539.29% 100.00%
NP -4,916 -4,835 -4,395 -3,174 -3,877 -2,798 1,109 -
  YoY % -1.68% -10.01% -38.47% 18.13% -38.56% -352.30% -
  Horiz. % -443.28% -435.98% -396.30% -286.20% -349.59% -252.30% 100.00%
NP to SH -4,916 -4,835 -4,395 -3,174 -3,901 -2,798 1,109 -
  YoY % -1.68% -10.01% -38.47% 18.64% -39.42% -352.30% -
  Horiz. % -443.28% -435.98% -396.30% -286.20% -351.76% -252.30% 100.00%
Tax Rate - % - % - % - % - % - % 2.46 % -
  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 12,281 12,762 13,897 13,256 15,505 12,508 13,383 -1.42%
  YoY % -3.77% -8.17% 4.84% -14.50% 23.96% -6.54% -
  Horiz. % 91.77% 95.36% 103.84% 99.05% 115.86% 93.46% 100.00%
Net Worth 100,206 24,175 52,229 82,610 82,354 107,615 61,611 8.44%
  YoY % 314.50% -53.71% -36.78% 0.31% -23.47% 74.67% -
  Horiz. % 162.64% 39.24% 84.77% 134.08% 133.67% 174.67% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 24,175 52,229 82,610 82,354 107,615 61,611 8.44%
  YoY % 314.50% -53.71% -36.78% 0.31% -23.47% 74.67% -
  Horiz. % 162.64% 39.24% 84.77% 134.08% 133.67% 174.67% 100.00%
NOSH 835,053 483,500 435,247 434,794 433,444 430,461 246,444 22.54%
  YoY % 72.71% 11.09% 0.10% 0.31% 0.69% 74.67% -
  Horiz. % 338.84% 196.19% 176.61% 176.43% 175.88% 174.67% 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 -66.75 % -60.99 % -46.25 % -31.48 % -33.34 % -28.82 % 7.65 % -
  YoY % -9.44% -31.87% -46.92% 5.58% -15.68% -476.73% -
  Horiz. % -872.55% -797.25% -604.58% -411.50% -435.82% -376.73% 100.00%
ROE -4.91 % -20.00 % -8.41 % -3.84 % -4.74 % -2.60 % 1.80 % -
  YoY % 75.45% -137.81% -119.01% 18.99% -82.31% -244.44% -
  Horiz. % -272.78% -1,111.11% -467.22% -213.33% -263.33% -144.44% 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 0.88 1.64 2.18 2.32 2.68 2.26 5.88 -27.12%
  YoY % -46.34% -24.77% -6.03% -13.43% 18.58% -61.56% -
  Horiz. % 14.97% 27.89% 37.07% 39.46% 45.58% 38.44% 100.00%
EPS -0.59 -1.00 -1.01 -0.73 -0.90 -0.65 0.45 -
  YoY % 41.00% 0.99% -38.36% 18.89% -38.46% -244.44% -
  Horiz. % -131.11% -222.22% -224.44% -162.22% -200.00% -144.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 - 835,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.86 0.92 1.11 1.17 1.35 1.13 1.69 -10.64%
  YoY % -6.52% -17.12% -5.13% -13.33% 19.47% -33.14% -
  Horiz. % 50.89% 54.44% 65.68% 69.23% 79.88% 66.86% 100.00%
EPS -0.57 -0.56 -0.51 -0.37 -0.45 -0.33 0.13 -
  YoY % -1.79% -9.80% -37.84% 17.78% -36.36% -353.85% -
  Horiz. % -438.46% -430.77% -392.31% -284.62% -346.15% -253.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1166 0.0281 0.0608 0.0961 0.0958 0.1252 0.0717 8.44%
  YoY % 314.95% -53.78% -36.73% 0.31% -23.48% 74.62% -
  Horiz. % 162.62% 39.19% 84.80% 134.03% 133.61% 174.62% 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 32.88 17.08 5.95 5.82 11.00 17.51 5.78 33.59%
  YoY % 92.51% 187.06% 2.23% -47.09% -37.18% 202.94% -
  Horiz. % 568.86% 295.50% 102.94% 100.69% 190.31% 302.94% 100.00%
P/EPS -49.26 -28.00 -12.87 -18.49 -32.78 -60.77 75.56 -
  YoY % -75.93% -117.56% 30.39% 43.59% 46.06% -180.43% -
  Horiz. % -65.19% -37.06% -17.03% -24.47% -43.38% -80.43% 100.00%
EY -2.03 -3.57 -7.77 -5.41 -3.05 -1.65 1.32 -
  YoY % 43.14% 54.05% -43.62% -77.38% -84.85% -225.00% -
  Horiz. % -153.79% -270.45% -588.64% -409.85% -231.06% -125.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 24.38 26.53 5.50 6.68 7.83 18.40 5.95 26.49%
  YoY % -8.10% 382.36% -17.66% -14.69% -57.45% 209.24% -
  Horiz. % 409.75% 445.88% 92.44% 112.27% 131.60% 309.24% 100.00%
P/EPS -36.52 -43.50 -11.88 -21.23 -23.33 -63.85 77.78 -
  YoY % 16.05% -266.16% 44.04% 9.00% 63.46% -182.09% -
  Horiz. % -46.95% -55.93% -15.27% -27.29% -29.99% -82.09% 100.00%
EY -2.74 -2.30 -8.41 -4.71 -4.29 -1.57 1.29 -
  YoY % -19.13% 72.65% -78.56% -9.79% -173.25% -221.71% -
  Horiz. % -212.40% -178.29% -651.94% -365.12% -332.56% -121.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers