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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,029 7,365 7,927 9,502 10,082 11,628 9,710 -10.38%
  YoY % -31.72% -7.09% -16.58% -5.75% -13.30% 19.75% -
  Horiz. % 51.79% 75.85% 81.64% 97.86% 103.83% 119.75% 100.00%
PBT -4,140 -4,916 -4,829 -4,375 -3,200 -3,853 -2,647 7.74%
  YoY % 15.79% -1.80% -10.38% -36.72% 16.95% -45.56% -
  Horiz. % 156.40% 185.72% 182.43% 165.28% 120.89% 145.56% 100.00%
Tax 39 0 -6 -20 26 -24 -151 -
  YoY % 0.00% 0.00% 70.00% -176.92% 208.33% 84.11% -
  Horiz. % -25.83% -0.00% 3.97% 13.25% -17.22% 15.89% 100.00%
NP -4,101 -4,916 -4,835 -4,395 -3,174 -3,877 -2,798 6.58%
  YoY % 16.58% -1.68% -10.01% -38.47% 18.13% -38.56% -
  Horiz. % 146.57% 175.70% 172.80% 157.08% 113.44% 138.56% 100.00%
NP to SH -4,101 -4,916 -4,835 -4,395 -3,174 -3,901 -2,798 6.58%
  YoY % 16.58% -1.68% -10.01% -38.47% 18.64% -39.42% -
  Horiz. % 146.57% 175.70% 172.80% 157.08% 113.44% 139.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,130 12,281 12,762 13,897 13,256 15,505 12,508 -5.11%
  YoY % -25.66% -3.77% -8.17% 4.84% -14.50% 23.96% -
  Horiz. % 72.99% 98.19% 102.03% 111.10% 105.98% 123.96% 100.00%
Net Worth 94,519 100,206 24,175 52,229 82,610 82,354 107,615 -2.14%
  YoY % -5.68% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 87.83% 93.12% 22.46% 48.53% 76.76% 76.53% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,519 100,206 24,175 52,229 82,610 82,354 107,615 -2.14%
  YoY % -5.68% 314.50% -53.71% -36.78% 0.31% -23.47% -
  Horiz. % 87.83% 93.12% 22.46% 48.53% 76.76% 76.53% 100.00%
NOSH 859,269 835,053 483,500 435,247 434,794 433,444 430,461 12.20%
  YoY % 2.90% 72.71% 11.09% 0.10% 0.31% 0.69% -
  Horiz. % 199.62% 193.99% 112.32% 101.11% 101.01% 100.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -81.55 % -66.75 % -60.99 % -46.25 % -31.48 % -33.34 % -28.82 % 18.92%
  YoY % -22.17% -9.44% -31.87% -46.92% 5.58% -15.68% -
  Horiz. % 282.96% 231.61% 211.62% 160.48% 109.23% 115.68% 100.00%
ROE -4.34 % -4.91 % -20.00 % -8.41 % -3.84 % -4.74 % -2.60 % 8.91%
  YoY % 11.61% 75.45% -137.81% -119.01% 18.99% -82.31% -
  Horiz. % 166.92% 188.85% 769.23% 323.46% 147.69% 182.31% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.59 0.88 1.64 2.18 2.32 2.68 2.26 -20.05%
  YoY % -32.95% -46.34% -24.77% -6.03% -13.43% 18.58% -
  Horiz. % 26.11% 38.94% 72.57% 96.46% 102.65% 118.58% 100.00%
EPS -0.48 -0.59 -1.00 -1.01 -0.73 -0.90 -0.65 -4.93%
  YoY % 18.64% 41.00% 0.99% -38.36% 18.89% -38.46% -
  Horiz. % 73.85% 90.77% 153.85% 155.38% 112.31% 138.46% 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 0.1100 0.1200 0.0500 0.1200 0.1900 0.1900 0.2500 -12.78%
  YoY % -8.33% 140.00% -58.33% -36.84% 0.00% -24.00% -
  Horiz. % 44.00% 48.00% 20.00% 48.00% 76.00% 76.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.59 0.86 0.92 1.11 1.17 1.35 1.13 -10.26%
  YoY % -31.40% -6.52% -17.12% -5.13% -13.33% 19.47% -
  Horiz. % 52.21% 76.11% 81.42% 98.23% 103.54% 119.47% 100.00%
EPS -0.48 -0.57 -0.56 -0.51 -0.37 -0.45 -0.33 6.44%
  YoY % 15.79% -1.79% -9.80% -37.84% 17.78% -36.36% -
  Horiz. % 145.45% 172.73% 169.70% 154.55% 112.12% 136.36% 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 0.1100 0.1166 0.0281 0.0608 0.0961 0.0958 0.1252 -2.13%
  YoY % -5.66% 314.95% -53.78% -36.73% 0.31% -23.48% -
  Horiz. % 87.86% 93.13% 22.44% 48.56% 76.76% 76.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1750 0.2900 0.2800 0.1300 0.1350 0.2950 0.3950 -
P/RPS 29.90 32.88 17.08 5.95 5.82 11.00 17.51 9.32%
  YoY % -9.06% 92.51% 187.06% 2.23% -47.09% -37.18% -
  Horiz. % 170.76% 187.78% 97.54% 33.98% 33.24% 62.82% 100.00%
P/EPS -36.67 -49.26 -28.00 -12.87 -18.49 -32.78 -60.77 -8.07%
  YoY % 25.56% -75.93% -117.56% 30.39% 43.59% 46.06% -
  Horiz. % 60.34% 81.06% 46.08% 21.18% 30.43% 53.94% 100.00%
EY -2.73 -2.03 -3.57 -7.77 -5.41 -3.05 -1.65 8.75%
  YoY % -34.48% 43.14% 54.05% -43.62% -77.38% -84.85% -
  Horiz. % 165.45% 123.03% 216.36% 470.91% 327.88% 184.85% 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 1.59 2.42 5.60 1.08 0.71 1.55 1.58 0.11%
  YoY % -34.30% -56.79% 418.52% 52.11% -54.19% -1.90% -
  Horiz. % 100.63% 153.16% 354.43% 68.35% 44.94% 98.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 28/11/17 24/11/16 26/11/15 27/11/14 21/11/13 -
Price 0.1650 0.2150 0.4350 0.1200 0.1550 0.2100 0.4150 -
P/RPS 28.19 24.38 26.53 5.50 6.68 7.83 18.40 7.37%
  YoY % 15.63% -8.10% 382.36% -17.66% -14.69% -57.45% -
  Horiz. % 153.21% 132.50% 144.18% 29.89% 36.30% 42.55% 100.00%
P/EPS -34.57 -36.52 -43.50 -11.88 -21.23 -23.33 -63.85 -9.72%
  YoY % 5.34% 16.05% -266.16% 44.04% 9.00% 63.46% -
  Horiz. % 54.14% 57.20% 68.13% 18.61% 33.25% 36.54% 100.00%
EY -2.89 -2.74 -2.30 -8.41 -4.71 -4.29 -1.57 10.70%
  YoY % -5.47% -19.13% 72.65% -78.56% -9.79% -173.25% -
  Horiz. % 184.08% 174.52% 146.50% 535.67% 300.00% 273.25% 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 1.50 1.79 8.70 1.00 0.82 1.11 1.66 -1.67%
  YoY % -16.20% -79.43% 770.00% 21.95% -26.13% -33.13% -
  Horiz. % 90.36% 107.83% 524.10% 60.24% 49.40% 66.87% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers