Highlights

[CUSCAPI] YoY Quarter Result on 2018-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -95.52%    YoY -     9.96%
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.
 


 

260  304  508  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers