Highlights

[CUSCAPI] YoY TTM Result on 2013-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1,865.00%    YoY -     -161.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,119 43,803 51,934 48,402 60,239 53,595 48,903 -3.24%
  YoY % -8.41% -15.66% 7.30% -19.65% 12.40% 9.59% -
  Horiz. % 82.04% 89.57% 106.20% 98.98% 123.18% 109.59% 100.00%
PBT -38,479 -24,547 -6,799 -2,922 6,580 8,807 10,011 -
  YoY % -56.76% -261.04% -132.68% -144.41% -25.29% -12.03% -
  Horiz. % -384.37% -245.20% -67.92% -29.19% 65.73% 87.97% 100.00%
Tax 264 43 -196 -936 -192 -176 -889 -
  YoY % 513.95% 121.94% 79.06% -387.50% -9.09% 80.20% -
  Horiz. % -29.70% -4.84% 22.05% 105.29% 21.60% 19.80% 100.00%
NP -38,215 -24,504 -6,995 -3,858 6,388 8,631 9,122 -
  YoY % -55.95% -250.31% -81.31% -160.39% -25.99% -5.38% -
  Horiz. % -418.93% -268.63% -76.68% -42.29% 70.03% 94.62% 100.00%
NP to SH -38,215 -24,504 -6,957 -3,930 6,388 8,631 9,122 -
  YoY % -55.95% -252.22% -77.02% -161.52% -25.99% -5.38% -
  Horiz. % -418.93% -268.63% -76.27% -43.08% 70.03% 94.62% 100.00%
Tax Rate - % - % - % - % 2.92 % 2.00 % 8.88 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 46.00% -77.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 32.88% 22.52% 100.00%
Total Cost 78,334 68,307 58,929 52,260 53,851 44,964 39,781 11.94%
  YoY % 14.68% 15.91% 12.76% -2.95% 19.76% 13.03% -
  Horiz. % 196.91% 171.71% 148.13% 131.37% 135.37% 113.03% 100.00%
Net Worth 26,128 65,364 68,400 100,302 63,331 60,899 42,290 -7.71%
  YoY % -60.03% -4.44% -31.81% 58.38% 3.99% 44.00% -
  Horiz. % 61.78% 154.56% 161.74% 237.18% 149.75% 144.00% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 3,718 7,351 3,338 2,893 -
  YoY % 0.00% 0.00% 0.00% -49.42% 120.22% 15.37% -
  Horiz. % 0.00% 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% 0.00% 197.52% 21.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 362.80% 121.94% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 26,128 65,364 68,400 100,302 63,331 60,899 42,290 -7.71%
  YoY % -60.03% -4.44% -31.81% 58.38% 3.99% 44.00% -
  Horiz. % 61.78% 154.56% 161.74% 237.18% 149.75% 144.00% 100.00%
NOSH 435,478 435,766 380,000 436,097 243,582 234,230 222,580 11.82%
  YoY % -0.07% 14.68% -12.86% 79.04% 3.99% 5.23% -
  Horiz. % 195.65% 195.78% 170.72% 195.93% 109.44% 105.23% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -95.25 % -55.94 % -13.47 % -7.97 % 10.60 % 16.10 % 18.65 % -
  YoY % -70.27% -315.29% -69.01% -175.19% -34.16% -13.67% -
  Horiz. % -510.72% -299.95% -72.23% -42.73% 56.84% 86.33% 100.00%
ROE -146.26 % -37.49 % -10.17 % -3.92 % 10.09 % 14.17 % 21.57 % -
  YoY % -290.13% -268.63% -159.44% -138.85% -28.79% -34.31% -
  Horiz. % -678.07% -173.81% -47.15% -18.17% 46.78% 65.69% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.21 10.05 13.67 11.10 24.73 22.88 21.97 -13.48%
  YoY % -8.36% -26.48% 23.15% -55.12% 8.09% 4.14% -
  Horiz. % 41.92% 45.74% 62.22% 50.52% 112.56% 104.14% 100.00%
EPS -8.78 -5.62 -1.83 -0.90 2.62 3.68 4.10 -
  YoY % -56.23% -207.10% -103.33% -134.35% -28.80% -10.24% -
  Horiz. % -214.15% -137.07% -44.63% -21.95% 63.90% 89.76% 100.00%
DPS 0.00 0.00 0.00 0.85 3.00 1.43 1.30 -
  YoY % 0.00% 0.00% 0.00% -71.67% 109.79% 10.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.38% 230.77% 110.00% 100.00%
NAPS 0.0600 0.1500 0.1800 0.2300 0.2600 0.2600 0.1900 -17.46%
  YoY % -60.00% -16.67% -21.74% -11.54% 0.00% 36.84% -
  Horiz. % 31.58% 78.95% 94.74% 121.05% 136.84% 136.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.67 5.10 6.04 5.63 7.01 6.24 5.69 -3.24%
  YoY % -8.43% -15.56% 7.28% -19.69% 12.34% 9.67% -
  Horiz. % 82.07% 89.63% 106.15% 98.95% 123.20% 109.67% 100.00%
EPS -4.45 -2.85 -0.81 -0.46 0.74 1.00 1.06 -
  YoY % -56.14% -251.85% -76.09% -162.16% -26.00% -5.66% -
  Horiz. % -419.81% -268.87% -76.42% -43.40% 69.81% 94.34% 100.00%
DPS 0.00 0.00 0.00 0.43 0.86 0.39 0.34 -
  YoY % 0.00% 0.00% 0.00% -50.00% 120.51% 14.71% -
  Horiz. % 0.00% 0.00% 0.00% 126.47% 252.94% 114.71% 100.00%
NAPS 0.0304 0.0761 0.0796 0.1167 0.0737 0.0709 0.0492 -7.70%
  YoY % -60.05% -4.40% -31.79% 58.34% 3.95% 44.11% -
  Horiz. % 61.79% 154.67% 161.79% 237.20% 149.80% 144.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1100 0.1400 0.1500 0.4100 0.3400 0.3900 0.2300 -
P/RPS 1.19 1.39 1.10 3.69 1.37 1.70 1.05 2.11%
  YoY % -14.39% 26.36% -70.19% 169.34% -19.41% 61.90% -
  Horiz. % 113.33% 132.38% 104.76% 351.43% 130.48% 161.90% 100.00%
P/EPS -1.25 -2.49 -8.19 -45.50 12.96 10.58 5.61 -
  YoY % 49.80% 69.60% 82.00% -451.08% 22.50% 88.59% -
  Horiz. % -22.28% -44.39% -145.99% -811.05% 231.02% 188.59% 100.00%
EY -79.78 -40.17 -12.21 -2.20 7.71 9.45 17.82 -
  YoY % -98.61% -228.99% -455.00% -128.53% -18.41% -46.97% -
  Horiz. % -447.70% -225.42% -68.52% -12.35% 43.27% 53.03% 100.00%
DY 0.00 0.00 0.00 2.08 8.82 3.65 5.65 -
  YoY % 0.00% 0.00% 0.00% -76.42% 141.64% -35.40% -
  Horiz. % 0.00% 0.00% 0.00% 36.81% 156.11% 64.60% 100.00%
P/NAPS 1.83 0.93 0.83 1.78 1.31 1.50 1.21 7.13%
  YoY % 96.77% 12.05% -53.37% 35.88% -12.67% 23.97% -
  Horiz. % 151.24% 76.86% 68.60% 147.11% 108.26% 123.97% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.1900 0.1150 0.2100 0.4000 0.3300 0.4000 0.2600 -
P/RPS 2.06 1.14 1.54 3.60 1.33 1.75 1.18 9.72%
  YoY % 80.70% -25.97% -57.22% 170.68% -24.00% 48.31% -
  Horiz. % 174.58% 96.61% 130.51% 305.08% 112.71% 148.31% 100.00%
P/EPS -2.17 -2.05 -11.47 -44.39 12.58 10.86 6.34 -
  YoY % -5.85% 82.13% 74.16% -452.86% 15.84% 71.29% -
  Horiz. % -34.23% -32.33% -180.91% -700.16% 198.42% 171.29% 100.00%
EY -46.19 -48.90 -8.72 -2.25 7.95 9.21 15.76 -
  YoY % 5.54% -460.78% -287.56% -128.30% -13.68% -41.56% -
  Horiz. % -293.08% -310.28% -55.33% -14.28% 50.44% 58.44% 100.00%
DY 0.00 0.00 0.00 2.13 9.09 3.56 5.00 -
  YoY % 0.00% 0.00% 0.00% -76.57% 155.34% -28.80% -
  Horiz. % 0.00% 0.00% 0.00% 42.60% 181.80% 71.20% 100.00%
P/NAPS 3.17 0.77 1.17 1.74 1.27 1.54 1.37 14.99%
  YoY % 311.69% -34.19% -32.76% 37.01% -17.53% 12.41% -
  Horiz. % 231.39% 56.20% 85.40% 127.01% 92.70% 112.41% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers