Highlights

[CUSCAPI] YoY TTM Result on 2016-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -0.94%    YoY -     -290.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 31,745 36,846 39,753 47,918 49,330 54,820 57,931 -9.53%
  YoY % -13.84% -7.31% -17.04% -2.86% -10.01% -5.37% -
  Horiz. % 54.80% 63.60% 68.62% 82.72% 85.15% 94.63% 100.00%
PBT -23,138 -37,891 -28,769 -7,028 -6,776 3,860 7,440 -
  YoY % 38.94% -31.71% -309.35% -3.72% -275.54% -48.12% -
  Horiz. % -310.99% -509.29% -386.68% -94.46% -91.08% 51.88% 100.00%
Tax 276 -416 207 -433 -858 -122 -165 -
  YoY % 166.35% -300.97% 147.81% 49.53% -603.28% 26.06% -
  Horiz. % -167.27% 252.12% -125.45% 262.42% 520.00% 73.94% 100.00%
NP -22,862 -38,307 -28,562 -7,461 -7,634 3,738 7,275 -
  YoY % 40.32% -34.12% -282.82% 2.27% -304.23% -48.62% -
  Horiz. % -314.25% -526.56% -392.60% -102.56% -104.93% 51.38% 100.00%
NP to SH -22,862 -38,307 -28,562 -7,311 -7,787 3,707 7,275 -
  YoY % 40.32% -34.12% -290.67% 6.11% -310.06% -49.04% -
  Horiz. % -314.25% -526.56% -392.60% -100.49% -107.04% 50.96% 100.00%
Tax Rate - % - % - % - % - % 3.16 % 2.22 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 142.34% 100.00%
Total Cost 54,607 75,153 68,315 55,379 56,964 51,082 50,656 1.26%
  YoY % -27.34% 10.01% 23.36% -2.78% 11.51% 0.84% -
  Horiz. % 107.80% 148.36% 134.86% 109.32% 112.45% 100.84% 100.00%
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.80%
  YoY % 278.34% -49.45% -27.71% -5.26% -25.54% 89.72% -
  Horiz. % 185.04% 48.91% 96.74% 133.83% 141.26% 189.72% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 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 % - % - % - % - % - % 100.32 % 50.83 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 97.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 197.36% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 108,556 28,693 56,756 78,516 82,874 111,300 58,666 10.80%
  YoY % 278.34% -49.45% -27.71% -5.26% -25.54% 89.72% -
  Horiz. % 185.04% 48.91% 96.74% 133.83% 141.26% 189.72% 100.00%
NOSH 835,053 478,217 436,588 436,202 436,184 370,999 244,444 22.71%
  YoY % 74.62% 9.54% 0.09% 0.00% 17.57% 51.77% -
  Horiz. % 341.61% 195.63% 178.60% 178.45% 178.44% 151.77% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -72.02 % -103.97 % -71.85 % -15.57 % -15.48 % 6.82 % 12.56 % -
  YoY % 30.73% -44.70% -361.46% -0.58% -326.98% -45.70% -
  Horiz. % -573.41% -827.79% -572.05% -123.96% -123.25% 54.30% 100.00%
ROE -21.06 % -133.51 % -50.32 % -9.31 % -9.40 % 3.33 % 12.40 % -
  YoY % 84.23% -165.32% -440.49% 0.96% -382.28% -73.15% -
  Horiz. % -169.84% -1,076.69% -405.81% -75.08% -75.81% 26.85% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.80 7.70 9.11 10.99 11.31 14.78 23.70 -26.28%
  YoY % -50.65% -15.48% -17.11% -2.83% -23.48% -37.64% -
  Horiz. % 16.03% 32.49% 38.44% 46.37% 47.72% 62.36% 100.00%
EPS -2.74 -8.01 -6.54 -1.68 -1.79 1.00 2.98 -
  YoY % 65.79% -22.48% -289.29% 6.15% -279.00% -66.44% -
  Horiz. % -91.95% -268.79% -219.46% -56.38% -60.07% 33.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.23% 100.00%
NAPS 0.1300 0.0600 0.1300 0.1800 0.1900 0.3000 0.2400 -9.71%
  YoY % 116.67% -53.85% -27.78% -5.26% -36.67% 25.00% -
  Horiz. % 54.17% 25.00% 54.17% 75.00% 79.17% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.69 4.29 4.63 5.58 5.74 6.38 6.74 -9.55%
  YoY % -13.99% -7.34% -17.03% -2.79% -10.03% -5.34% -
  Horiz. % 54.75% 63.65% 68.69% 82.79% 85.16% 94.66% 100.00%
EPS -2.66 -4.46 -3.32 -0.85 -0.91 0.43 0.85 -
  YoY % 40.36% -34.34% -290.59% 6.59% -311.63% -49.41% -
  Horiz. % -312.94% -524.71% -390.59% -100.00% -107.06% 50.59% 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 0.1263 0.0334 0.0661 0.0914 0.0964 0.1295 0.0683 10.78%
  YoY % 278.14% -49.47% -27.68% -5.19% -25.56% 89.60% -
  Horiz. % 184.92% 48.90% 96.78% 133.82% 141.14% 189.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2250 0.2800 0.0950 0.1750 0.3900 0.3400 0.3100 -
P/RPS 5.92 3.63 1.04 1.59 3.45 2.30 1.31 28.57%
  YoY % 63.09% 249.04% -34.59% -53.91% 50.00% 75.57% -
  Horiz. % 451.91% 277.10% 79.39% 121.37% 263.36% 175.57% 100.00%
P/EPS -8.22 -3.50 -1.45 -10.44 -21.85 34.03 10.42 -
  YoY % -134.86% -141.38% 86.11% 52.22% -164.21% 226.58% -
  Horiz. % -78.89% -33.59% -13.92% -100.19% -209.69% 326.58% 100.00%
EY -12.17 -28.61 -68.86 -9.58 -4.58 2.94 9.60 -
  YoY % 57.46% 58.45% -618.79% -109.17% -255.78% -69.38% -
  Horiz. % -126.77% -298.02% -717.29% -99.79% -47.71% 30.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.95 4.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -39.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 60.45% 100.00%
P/NAPS 1.73 4.67 0.73 0.97 2.05 1.13 1.29 5.01%
  YoY % -62.96% 539.73% -24.74% -52.68% 81.42% -12.40% -
  Horiz. % 134.11% 362.02% 56.59% 75.19% 158.91% 87.60% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 10/08/16 28/08/15 28/08/14 30/08/13 15/08/12 -
Price 0.2750 0.2500 0.1400 0.1350 0.3700 0.3650 0.3900 -
P/RPS 7.23 3.24 1.54 1.23 3.27 2.47 1.65 27.91%
  YoY % 123.15% 110.39% 25.20% -62.39% 32.39% 49.70% -
  Horiz. % 438.18% 196.36% 93.33% 74.55% 198.18% 149.70% 100.00%
P/EPS -10.04 -3.12 -2.14 -8.05 -20.73 36.53 13.10 -
  YoY % -221.79% -45.79% 73.42% 61.17% -156.75% 178.85% -
  Horiz. % -76.64% -23.82% -16.34% -61.45% -158.24% 278.85% 100.00%
EY -9.96 -32.04 -46.73 -12.42 -4.83 2.74 7.63 -
  YoY % 68.91% 31.44% -276.25% -157.14% -276.28% -64.09% -
  Horiz. % -130.54% -419.92% -612.45% -162.78% -63.30% 35.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.75 3.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.88% 100.00%
P/NAPS 2.12 4.17 1.08 0.75 1.95 1.22 1.63 4.48%
  YoY % -49.16% 286.11% 44.00% -61.54% 59.84% -25.15% -
  Horiz. % 130.06% 255.83% 66.26% 46.01% 119.63% 74.85% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS