Highlights

[CUSCAPI] YoY TTM Result on 2012-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -2.84%    YoY -     -25.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 43,803 51,934 48,402 60,239 53,595 48,903 38,925 1.99%
  YoY % -15.66% 7.30% -19.65% 12.40% 9.59% 25.63% -
  Horiz. % 112.53% 133.42% 124.35% 154.76% 137.69% 125.63% 100.00%
PBT -24,547 -6,799 -2,922 6,580 8,807 10,011 507 -
  YoY % -261.04% -132.68% -144.41% -25.29% -12.03% 1,874.56% -
  Horiz. % -4,841.62% -1,341.03% -576.33% 1,297.83% 1,737.08% 1,974.56% 100.00%
Tax 43 -196 -936 -192 -176 -889 -244 -
  YoY % 121.94% 79.06% -387.50% -9.09% 80.20% -264.34% -
  Horiz. % -17.62% 80.33% 383.61% 78.69% 72.13% 364.34% 100.00%
NP -24,504 -6,995 -3,858 6,388 8,631 9,122 263 -
  YoY % -250.31% -81.31% -160.39% -25.99% -5.38% 3,368.44% -
  Horiz. % -9,317.11% -2,659.70% -1,466.92% 2,428.90% 3,281.75% 3,468.44% 100.00%
NP to SH -24,504 -6,957 -3,930 6,388 8,631 9,122 263 -
  YoY % -252.22% -77.02% -161.52% -25.99% -5.38% 3,368.44% -
  Horiz. % -9,317.11% -2,645.25% -1,494.30% 2,428.90% 3,281.75% 3,468.44% 100.00%
Tax Rate - % - % - % 2.92 % 2.00 % 8.88 % 48.13 % -
  YoY % 0.00% 0.00% 0.00% 46.00% -77.48% -81.55% -
  Horiz. % 0.00% 0.00% 0.00% 6.07% 4.16% 18.45% 100.00%
Total Cost 68,307 58,929 52,260 53,851 44,964 39,781 38,662 9.95%
  YoY % 15.91% 12.76% -2.95% 19.76% 13.03% 2.89% -
  Horiz. % 176.68% 152.42% 135.17% 139.29% 116.30% 102.89% 100.00%
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71%
  YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% -
  Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 3,718 7,351 3,338 2,893 0 -
  YoY % 0.00% 0.00% -49.42% 120.22% 15.37% 0.00% -
  Horiz. % 0.00% 0.00% 128.52% 254.07% 115.37% 100.00% -
Div Payout % - % - % - % 115.08 % 38.68 % 31.72 % - % -
  YoY % 0.00% 0.00% 0.00% 197.52% 21.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 362.80% 121.94% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71%
  YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% -
  Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
NOSH 435,766 380,000 436,097 243,582 234,230 222,580 220,416 12.02%
  YoY % 14.68% -12.86% 79.04% 3.99% 5.23% 0.98% -
  Horiz. % 197.70% 172.40% 197.85% 110.51% 106.27% 100.98% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -55.94 % -13.47 % -7.97 % 10.60 % 16.10 % 18.65 % 0.68 % -
  YoY % -315.29% -69.01% -175.19% -34.16% -13.67% 2,642.65% -
  Horiz. % -8,226.47% -1,980.88% -1,172.06% 1,558.82% 2,367.65% 2,742.65% 100.00%
ROE -37.49 % -10.17 % -3.92 % 10.09 % 14.17 % 21.57 % 0.70 % -
  YoY % -268.63% -159.44% -138.85% -28.79% -34.31% 2,981.43% -
  Horiz. % -5,355.71% -1,452.86% -560.00% 1,441.43% 2,024.29% 3,081.43% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.05 13.67 11.10 24.73 22.88 21.97 17.66 -8.96%
  YoY % -26.48% 23.15% -55.12% 8.09% 4.14% 24.41% -
  Horiz. % 56.91% 77.41% 62.85% 140.03% 129.56% 124.41% 100.00%
EPS -5.62 -1.83 -0.90 2.62 3.68 4.10 0.12 -
  YoY % -207.10% -103.33% -134.35% -28.80% -10.24% 3,316.67% -
  Horiz. % -4,683.33% -1,525.00% -750.00% 2,183.33% 3,066.67% 3,416.67% 100.00%
DPS 0.00 0.00 0.85 3.00 1.43 1.30 0.00 -
  YoY % 0.00% 0.00% -71.67% 109.79% 10.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.38% 230.77% 110.00% 100.00% -
NAPS 0.1500 0.1800 0.2300 0.2600 0.2600 0.1900 0.1700 -2.06%
  YoY % -16.67% -21.74% -11.54% 0.00% 36.84% 11.76% -
  Horiz. % 88.24% 105.88% 135.29% 152.94% 152.94% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.10 6.04 5.63 7.01 6.24 5.69 4.53 1.99%
  YoY % -15.56% 7.28% -19.69% 12.34% 9.67% 25.61% -
  Horiz. % 112.58% 133.33% 124.28% 154.75% 137.75% 125.61% 100.00%
EPS -2.85 -0.81 -0.46 0.74 1.00 1.06 0.03 -
  YoY % -251.85% -76.09% -162.16% -26.00% -5.66% 3,433.33% -
  Horiz. % -9,500.00% -2,700.00% -1,533.33% 2,466.67% 3,333.33% 3,533.33% 100.00%
DPS 0.00 0.00 0.43 0.86 0.39 0.34 0.00 -
  YoY % 0.00% 0.00% -50.00% 120.51% 14.71% 0.00% -
  Horiz. % 0.00% 0.00% 126.47% 252.94% 114.71% 100.00% -
NAPS 0.0761 0.0796 0.1167 0.0737 0.0709 0.0492 0.0436 9.72%
  YoY % -4.40% -31.79% 58.34% 3.95% 44.11% 12.84% -
  Horiz. % 174.54% 182.57% 267.66% 169.04% 162.61% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1400 0.1500 0.4100 0.3400 0.3900 0.2300 0.1000 -
P/RPS 1.39 1.10 3.69 1.37 1.70 1.05 0.57 16.01%
  YoY % 26.36% -70.19% 169.34% -19.41% 61.90% 84.21% -
  Horiz. % 243.86% 192.98% 647.37% 240.35% 298.25% 184.21% 100.00%
P/EPS -2.49 -8.19 -45.50 12.96 10.58 5.61 83.81 -
  YoY % 69.60% 82.00% -451.08% 22.50% 88.59% -93.31% -
  Horiz. % -2.97% -9.77% -54.29% 15.46% 12.62% 6.69% 100.00%
EY -40.17 -12.21 -2.20 7.71 9.45 17.82 1.19 -
  YoY % -228.99% -455.00% -128.53% -18.41% -46.97% 1,397.48% -
  Horiz. % -3,375.63% -1,026.05% -184.87% 647.90% 794.12% 1,497.48% 100.00%
DY 0.00 0.00 2.08 8.82 3.65 5.65 0.00 -
  YoY % 0.00% 0.00% -76.42% 141.64% -35.40% 0.00% -
  Horiz. % 0.00% 0.00% 36.81% 156.11% 64.60% 100.00% -
P/NAPS 0.93 0.83 1.78 1.31 1.50 1.21 0.59 7.88%
  YoY % 12.05% -53.37% 35.88% -12.67% 23.97% 105.08% -
  Horiz. % 157.63% 140.68% 301.69% 222.03% 254.24% 205.08% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.1150 0.2100 0.4000 0.3300 0.4000 0.2600 0.1400 -
P/RPS 1.14 1.54 3.60 1.33 1.75 1.18 0.79 6.30%
  YoY % -25.97% -57.22% 170.68% -24.00% 48.31% 49.37% -
  Horiz. % 144.30% 194.94% 455.70% 168.35% 221.52% 149.37% 100.00%
P/EPS -2.05 -11.47 -44.39 12.58 10.86 6.34 117.33 -
  YoY % 82.13% 74.16% -452.86% 15.84% 71.29% -94.60% -
  Horiz. % -1.75% -9.78% -37.83% 10.72% 9.26% 5.40% 100.00%
EY -48.90 -8.72 -2.25 7.95 9.21 15.76 0.85 -
  YoY % -460.78% -287.56% -128.30% -13.68% -41.56% 1,754.12% -
  Horiz. % -5,752.94% -1,025.88% -264.71% 935.29% 1,083.53% 1,854.12% 100.00%
DY 0.00 0.00 2.13 9.09 3.56 5.00 0.00 -
  YoY % 0.00% 0.00% -76.57% 155.34% -28.80% 0.00% -
  Horiz. % 0.00% 0.00% 42.60% 181.80% 71.20% 100.00% -
P/NAPS 0.77 1.17 1.74 1.27 1.54 1.37 0.82 -1.04%
  YoY % -34.19% -32.76% 37.01% -17.53% 12.41% 67.07% -
  Horiz. % 93.90% 142.68% 212.20% 154.88% 187.80% 167.07% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers