Highlights

[CUSCAPI] YoY Quarter Result on 2018-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     58.96%    YoY -     3.08%
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 - 835,826
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.
 


 

363  232  564  1041 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.165+0.05 
 IWCITY 0.955+0.095 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.155-0.01 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers