Highlights

[CUSCAPI] YoY Quarter Result on 2017-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     82.95%    YoY -     -25.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 6,679 6,645 9,619 13,249 13,311 11,772 12,128 -9.46%
  YoY % 0.51% -30.92% -27.40% -0.47% 13.07% -2.94% -
  Horiz. % 55.07% 54.79% 79.31% 109.24% 109.75% 97.06% 100.00%
PBT -4,381 -4,520 -3,592 223 357 628 619 -
  YoY % 3.08% -25.84% -1,710.76% -37.54% -43.15% 1.45% -
  Horiz. % -707.75% -730.21% -580.29% 36.03% 57.67% 101.45% 100.00%
Tax 0 0 0 -22 85 -2 -52 -
  YoY % 0.00% 0.00% 0.00% -125.88% 4,350.00% 96.15% -
  Horiz. % -0.00% -0.00% -0.00% 42.31% -163.46% 3.85% 100.00%
NP -4,381 -4,520 -3,592 201 442 626 567 -
  YoY % 3.08% -25.84% -1,887.06% -54.52% -29.39% 10.41% -
  Horiz. % -772.66% -797.18% -633.51% 35.45% 77.95% 110.41% 100.00%
NP to SH -4,381 -4,520 -3,592 201 424 595 567 -
  YoY % 3.08% -25.84% -1,887.06% -52.59% -28.74% 4.94% -
  Horiz. % -772.66% -797.18% -633.51% 35.45% 74.78% 104.94% 100.00%
Tax Rate - % - % - % 9.87 % -23.81 % 0.32 % 8.40 % -
  YoY % 0.00% 0.00% 0.00% 141.45% -7,540.62% -96.19% -
  Horiz. % 0.00% 0.00% 0.00% 117.50% -283.45% 3.81% 100.00%
Total Cost 11,060 11,165 13,211 13,048 12,869 11,146 11,561 -0.74%
  YoY % -0.94% -15.49% 1.25% 1.39% 15.46% -3.59% -
  Horiz. % 95.67% 96.57% 114.27% 112.86% 111.31% 96.41% 100.00%
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73%
  YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% -
  Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - 3,718 3,697 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.57% 100.00%
Div Payout % - % - % - % - % - % 625.00 % 652.17 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -4.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.83% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,630 34,769 61,326 72,360 84,799 61,979 56,699 7.73%
  YoY % 154.91% -43.31% -15.25% -14.67% 36.82% 9.31% -
  Horiz. % 156.32% 61.32% 108.16% 127.62% 149.56% 109.31% 100.00%
NOSH 553,943 434,615 438,048 401,999 423,999 247,916 246,521 14.44%
  YoY % 27.46% -0.78% 8.97% -5.19% 71.03% 0.57% -
  Horiz. % 224.70% 176.30% 177.69% 163.07% 171.99% 100.57% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -65.59 % -68.02 % -37.34 % 1.52 % 3.32 % 5.32 % 4.68 % -
  YoY % 3.57% -82.16% -2,556.58% -54.22% -37.59% 13.68% -
  Horiz. % -1,401.50% -1,453.42% -797.86% 32.48% 70.94% 113.68% 100.00%
ROE -4.94 % -13.00 % -5.86 % 0.28 % 0.50 % 0.96 % 1.00 % -
  YoY % 62.00% -121.84% -2,192.86% -44.00% -47.92% -4.00% -
  Horiz. % -494.00% -1,300.00% -586.00% 28.00% 50.00% 96.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.21 1.53 2.20 3.30 3.14 4.75 4.92 -20.84%
  YoY % -20.92% -30.45% -33.33% 5.10% -33.89% -3.46% -
  Horiz. % 24.59% 31.10% 44.72% 67.07% 63.82% 96.54% 100.00%
EPS -0.79 -1.04 -0.82 0.05 0.10 0.24 0.23 -
  YoY % 24.04% -26.83% -1,740.00% -50.00% -58.33% 4.35% -
  Horiz. % -343.48% -452.17% -356.52% 21.74% 43.48% 104.35% 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 0.1600 0.0800 0.1400 0.1800 0.2000 0.2500 0.2300 -5.87%
  YoY % 100.00% -42.86% -22.22% -10.00% -20.00% 8.70% -
  Horiz. % 69.57% 34.78% 60.87% 78.26% 86.96% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.78 0.77 1.12 1.54 1.55 1.37 1.41 -9.39%
  YoY % 1.30% -31.25% -27.27% -0.65% 13.14% -2.84% -
  Horiz. % 55.32% 54.61% 79.43% 109.22% 109.93% 97.16% 100.00%
EPS -0.51 -0.53 -0.42 0.02 0.05 0.07 0.07 -
  YoY % 3.77% -26.19% -2,200.00% -60.00% -28.57% 0.00% -
  Horiz. % -728.57% -757.14% -600.00% 28.57% 71.43% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 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% 100.00% 100.00%
NAPS 0.1031 0.0405 0.0714 0.0842 0.0987 0.0721 0.0660 7.71%
  YoY % 154.57% -43.28% -15.20% -14.69% 36.89% 9.24% -
  Horiz. % 156.21% 61.36% 108.18% 127.58% 149.55% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4050 0.2550 0.1000 0.2000 0.3800 0.3350 0.3700 -
P/RPS 33.59 16.68 4.55 6.07 12.10 7.06 7.52 28.32%
  YoY % 101.38% 266.59% -25.04% -49.83% 71.39% -6.12% -
  Horiz. % 446.68% 221.81% 60.51% 80.72% 160.90% 93.88% 100.00%
P/EPS -51.21 -24.52 -12.20 400.00 380.00 139.58 160.87 -
  YoY % -108.85% -100.98% -103.05% 5.26% 172.25% -13.23% -
  Horiz. % -31.83% -15.24% -7.58% 248.65% 236.22% 86.77% 100.00%
EY -1.95 -4.08 -8.20 0.25 0.26 0.72 0.62 -
  YoY % 52.21% 50.24% -3,380.00% -3.85% -63.89% 16.13% -
  Horiz. % -314.52% -658.06% -1,322.58% 40.32% 41.94% 116.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.48 4.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 110.62% 100.00%
P/NAPS 2.53 3.19 0.71 1.11 1.90 1.34 1.61 7.82%
  YoY % -20.69% 349.30% -36.04% -41.58% 41.79% -16.77% -
  Horiz. % 157.14% 198.14% 44.10% 68.94% 118.01% 83.23% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 23/05/16 29/05/15 29/05/14 30/05/13 10/05/12 -
Price 0.1400 0.2550 0.1150 0.1900 0.4000 0.2600 0.3500 -
P/RPS 11.61 16.68 5.24 5.76 12.74 5.48 7.11 8.51%
  YoY % -30.40% 218.32% -9.03% -54.79% 132.48% -22.93% -
  Horiz. % 163.29% 234.60% 73.70% 81.01% 179.18% 77.07% 100.00%
P/EPS -17.70 -24.52 -14.02 380.00 400.00 108.33 152.17 -
  YoY % 27.81% -74.89% -103.69% -5.00% 269.24% -28.81% -
  Horiz. % -11.63% -16.11% -9.21% 249.72% 262.86% 71.19% 100.00%
EY -5.65 -4.08 -7.13 0.26 0.25 0.92 0.66 -
  YoY % -38.48% 42.78% -2,842.31% 4.00% -72.83% 39.39% -
  Horiz. % -856.06% -618.18% -1,080.30% 39.39% 37.88% 139.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.77 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 34.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 134.50% 100.00%
P/NAPS 0.88 3.19 0.82 1.06 2.00 1.04 1.52 -8.70%
  YoY % -72.41% 289.02% -22.64% -47.00% 92.31% -31.58% -
  Horiz. % 57.89% 209.87% 53.95% 69.74% 131.58% 68.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS