Highlights

[CUSCAPI] YoY Quarter Result on 2017-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -120.79%    YoY -     59.74%
Quarter Report


View:


Show?  YoY % Horiz. %

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 7,498 9,441 11,604 10,649 13,227 12,541 14,177 -10.07%
  YoY % -20.58% -18.64% 8.97% -19.49% 5.47% -11.54% -
  Horiz. % 52.89% 66.59% 81.85% 75.11% 93.30% 88.46% 100.00%
PBT -8,985 -10,957 -26,801 -18,088 -94 -1,277 1,721 -
  YoY % 18.00% 59.12% -48.17% -19,142.55% 92.64% -174.20% -
  Horiz. % -522.08% -636.66% -1,557.29% -1,051.02% -5.46% -74.20% 100.00%
Tax -627 282 284 178 -245 -780 -89 38.44%
  YoY % -322.34% -0.70% 59.55% 172.65% 68.59% -776.40% -
  Horiz. % 704.49% -316.85% -319.10% -200.00% 275.28% 876.40% 100.00%
NP -9,612 -10,675 -26,517 -17,910 -339 -2,057 1,632 -
  YoY % 9.96% 59.74% -48.06% -5,183.19% 83.52% -226.04% -
  Horiz. % -588.97% -654.11% -1,624.82% -1,097.43% -20.77% -126.04% 100.00%
NP to SH -9,612 -10,675 -26,517 -17,910 -165 -2,098 1,632 -
  YoY % 9.96% 59.74% -48.06% -10,754.55% 92.14% -228.55% -
  Horiz. % -588.97% -654.11% -1,624.82% -1,097.43% -10.11% -128.55% 100.00%
Tax Rate - % - % - % - % - % - % 5.17 % -
  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 17,110 20,116 38,121 28,559 13,566 14,598 12,545 5.31%
  YoY % -14.94% -47.23% 33.48% 110.52% -7.07% 16.37% -
  Horiz. % 136.39% 160.35% 303.87% 227.65% 108.14% 116.37% 100.00%
Net Worth 100,206 19,597 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 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 - - - - - - 3,653 -
  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%
Div Payout % - % - % - % - % - % - % 223.88 % -
  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 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 100.00%
NOSH 835,053 489,936 435,478 435,766 380,000 436,097 243,582 22.78%
  YoY % 70.44% 12.51% -0.07% 14.68% -12.86% 79.04% -
  Horiz. % 342.82% 201.14% 178.78% 178.90% 156.00% 179.04% 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 -128.19 % -113.07 % -228.52 % -168.18 % -2.56 % -16.40 % 11.51 % -
  YoY % -13.37% 50.52% -35.88% -6,469.53% 84.39% -242.48% -
  Horiz. % -1,113.73% -982.36% -1,985.40% -1,461.16% -22.24% -142.48% 100.00%
ROE -9.59 % -54.47 % -101.49 % -27.40 % -0.24 % -2.09 % 2.58 % -
  YoY % 82.39% 46.33% -270.40% -11,316.67% 88.52% -181.01% -
  Horiz. % -371.71% -2,111.24% -3,933.72% -1,062.02% -9.30% -81.01% 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 0.90 1.93 2.66 2.44 3.48 2.88 5.82 -26.73%
  YoY % -53.37% -27.44% 9.02% -29.89% 20.83% -50.52% -
  Horiz. % 15.46% 33.16% 45.70% 41.92% 59.79% 49.48% 100.00%
EPS -1.15 -2.18 -6.09 -4.11 -0.04 -0.48 0.67 -
  YoY % 47.25% 64.20% -48.18% -10,175.00% 91.67% -171.64% -
  Horiz. % -171.64% -325.37% -908.96% -613.43% -5.97% -71.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.1200 0.0400 0.0600 0.1500 0.1800 0.2300 0.2600 -12.09%
  YoY % 200.00% -33.33% -60.00% -16.67% -21.74% -11.54% -
  Horiz. % 46.15% 15.38% 23.08% 57.69% 69.23% 88.46% 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 0.87 1.10 1.35 1.24 1.54 1.46 1.65 -10.11%
  YoY % -20.91% -18.52% 8.87% -19.48% 5.48% -11.52% -
  Horiz. % 52.73% 66.67% 81.82% 75.15% 93.33% 88.48% 100.00%
EPS -1.12 -1.24 -3.09 -2.08 -0.02 -0.24 0.19 -
  YoY % 9.68% 59.87% -48.56% -10,300.00% 91.67% -226.32% -
  Horiz. % -589.47% -652.63% -1,626.32% -1,094.74% -10.53% -126.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  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%
NAPS 0.1166 0.0228 0.0304 0.0761 0.0796 0.1167 0.0737 7.94%
  YoY % 411.40% -25.00% -60.05% -4.40% -31.79% 58.34% -
  Horiz. % 158.21% 30.94% 41.25% 103.26% 108.01% 158.34% 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 19.49 28.28 4.13 5.73 4.31 14.26 5.84 22.23%
  YoY % -31.08% 584.75% -27.92% 32.95% -69.78% 144.18% -
  Horiz. % 333.73% 484.25% 70.72% 98.12% 73.80% 244.18% 100.00%
P/EPS -15.20 -25.01 -1.81 -3.41 -345.45 -85.22 50.75 -
  YoY % 39.22% -1,281.77% 46.92% 99.01% -305.36% -267.92% -
  Horiz. % -29.95% -49.28% -3.57% -6.72% -680.69% -167.92% 100.00%
EY -6.58 -4.00 -55.36 -29.36 -0.29 -1.17 1.97 -
  YoY % -64.50% 92.77% -88.56% -10,024.14% 75.21% -159.39% -
  Horiz. % -334.01% -203.05% -2,810.15% -1,490.36% -14.72% -59.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
  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%
P/NAPS 1.46 13.63 1.83 0.93 0.83 1.78 1.31 1.82%
  YoY % -89.29% 644.81% 96.77% 12.05% -53.37% 35.88% -
  Horiz. % 111.45% 1,040.46% 139.69% 70.99% 63.36% 135.88% 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 22.27 28.80 7.13 4.71 6.03 13.91 5.67 25.60%
  YoY % -22.67% 303.93% 51.38% -21.89% -56.65% 145.33% -
  Horiz. % 392.77% 507.94% 125.75% 83.07% 106.35% 245.33% 100.00%
P/EPS -17.38 -25.47 -3.12 -2.80 -483.64 -83.15 49.25 -
  YoY % 31.76% -716.35% -11.43% 99.42% -481.65% -268.83% -
  Horiz. % -35.29% -51.72% -6.34% -5.69% -982.01% -168.83% 100.00%
EY -5.76 -3.93 -32.05 -35.74 -0.21 -1.20 2.03 -
  YoY % -46.56% 87.74% 10.32% -16,919.05% 82.50% -159.11% -
  Horiz. % -283.74% -193.60% -1,578.82% -1,760.59% -10.34% -59.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  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%
P/NAPS 1.67 13.88 3.17 0.77 1.17 1.74 1.27 4.67%
  YoY % -87.97% 337.85% 311.69% -34.19% -32.76% 37.01% -
  Horiz. % 131.50% 1,092.91% 249.61% 60.63% 92.13% 137.01% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers