Highlights

[CUSCAPI] YoY TTM Result on 2015-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -272.18%    YoY -     -252.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 29,240 33,108 40,119 43,803 51,934 48,402 60,239 -11.34%
  YoY % -11.68% -17.48% -8.41% -15.66% 7.30% -19.65% -
  Horiz. % 48.54% 54.96% 66.60% 72.72% 86.21% 80.35% 100.00%
PBT -21,253 -25,136 -38,479 -24,547 -6,799 -2,922 6,580 -
  YoY % 15.45% 34.68% -56.76% -261.04% -132.68% -144.41% -
  Horiz. % -322.99% -382.01% -584.79% -373.05% -103.33% -44.41% 100.00%
Tax -627 276 264 43 -196 -936 -192 21.79%
  YoY % -327.17% 4.55% 513.95% 121.94% 79.06% -387.50% -
  Horiz. % 326.56% -143.75% -137.50% -22.40% 102.08% 487.50% 100.00%
NP -21,880 -24,860 -38,215 -24,504 -6,995 -3,858 6,388 -
  YoY % 11.99% 34.95% -55.95% -250.31% -81.31% -160.39% -
  Horiz. % -342.52% -389.17% -598.23% -383.59% -109.50% -60.39% 100.00%
NP to SH -21,880 -24,860 -38,215 -24,504 -6,957 -3,930 6,388 -
  YoY % 11.99% 34.95% -55.95% -252.22% -77.02% -161.52% -
  Horiz. % -342.52% -389.17% -598.23% -383.59% -108.91% -61.52% 100.00%
Tax Rate - % - % - % - % - % - % 2.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 51,120 57,968 78,334 68,307 58,929 52,260 53,851 -0.86%
  YoY % -11.81% -26.00% 14.68% 15.91% 12.76% -2.95% -
  Horiz. % 94.93% 107.65% 145.46% 126.84% 109.43% 97.05% 100.00%
Net Worth 100,206 19,597 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 0 3,718 7,351 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.58% 100.00%
Div Payout % - % - % - % - % - % - % 115.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 100,206 19,597 26,128 65,364 68,400 100,302 63,331 7.94%
  YoY % 411.32% -25.00% -60.03% -4.44% -31.81% 58.38% -
  Horiz. % 158.23% 30.94% 41.26% 103.21% 108.00% 158.38% 100.00%
NOSH 835,053 489,936 435,478 435,766 380,000 436,097 243,582 22.78%
  YoY % 70.44% 12.51% -0.07% 14.68% -12.86% 79.04% -
  Horiz. % 342.82% 201.14% 178.78% 178.90% 156.00% 179.04% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -74.83 % -75.09 % -95.25 % -55.94 % -13.47 % -7.97 % 10.60 % -
  YoY % 0.35% 21.17% -70.27% -315.29% -69.01% -175.19% -
  Horiz. % -705.94% -708.40% -898.58% -527.74% -127.08% -75.19% 100.00%
ROE -21.83 % -126.85 % -146.26 % -37.49 % -10.17 % -3.92 % 10.09 % -
  YoY % 82.79% 13.27% -290.13% -268.63% -159.44% -138.85% -
  Horiz. % -216.35% -1,257.19% -1,449.55% -371.56% -100.79% -38.85% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.50 6.76 9.21 10.05 13.67 11.10 24.73 -27.80%
  YoY % -48.22% -26.60% -8.36% -26.48% 23.15% -55.12% -
  Horiz. % 14.15% 27.34% 37.24% 40.64% 55.28% 44.88% 100.00%
EPS -2.62 -5.07 -8.78 -5.62 -1.83 -0.90 2.62 -
  YoY % 48.32% 42.26% -56.23% -207.10% -103.33% -134.35% -
  Horiz. % -100.00% -193.51% -335.11% -214.50% -69.85% -34.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -71.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.33% 100.00%
NAPS 0.1200 0.0400 0.0600 0.1500 0.1800 0.2300 0.2600 -12.09%
  YoY % 200.00% -33.33% -60.00% -16.67% -21.74% -11.54% -
  Horiz. % 46.15% 15.38% 23.08% 57.69% 69.23% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.40 3.85 4.67 5.10 6.04 5.63 7.01 -11.36%
  YoY % -11.69% -17.56% -8.43% -15.56% 7.28% -19.69% -
  Horiz. % 48.50% 54.92% 66.62% 72.75% 86.16% 80.31% 100.00%
EPS -2.55 -2.89 -4.45 -2.85 -0.81 -0.46 0.74 -
  YoY % 11.76% 35.06% -56.14% -251.85% -76.09% -162.16% -
  Horiz. % -344.59% -390.54% -601.35% -385.14% -109.46% -62.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.1166 0.0228 0.0304 0.0761 0.0796 0.1167 0.0737 7.94%
  YoY % 411.40% -25.00% -60.05% -4.40% -31.79% 58.34% -
  Horiz. % 158.21% 30.94% 41.25% 103.26% 108.01% 158.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1750 0.5450 0.1100 0.1400 0.1500 0.4100 0.3400 -
P/RPS 5.00 8.06 1.19 1.39 1.10 3.69 1.37 24.07%
  YoY % -37.97% 577.31% -14.39% 26.36% -70.19% 169.34% -
  Horiz. % 364.96% 588.32% 86.86% 101.46% 80.29% 269.34% 100.00%
P/EPS -6.68 -10.74 -1.25 -2.49 -8.19 -45.50 12.96 -
  YoY % 37.80% -759.20% 49.80% 69.60% 82.00% -451.08% -
  Horiz. % -51.54% -82.87% -9.65% -19.21% -63.19% -351.08% 100.00%
EY -14.97 -9.31 -79.78 -40.17 -12.21 -2.20 7.71 -
  YoY % -60.79% 88.33% -98.61% -228.99% -455.00% -128.53% -
  Horiz. % -194.16% -120.75% -1,034.76% -521.01% -158.37% -28.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.08 8.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -76.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 23.58% 100.00%
P/NAPS 1.46 13.63 1.83 0.93 0.83 1.78 1.31 1.82%
  YoY % -89.29% 644.81% 96.77% 12.05% -53.37% 35.88% -
  Horiz. % 111.45% 1,040.46% 139.69% 70.99% 63.36% 135.88% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2000 0.5550 0.1900 0.1150 0.2100 0.4000 0.3300 -
P/RPS 5.71 8.21 2.06 1.14 1.54 3.60 1.33 27.47%
  YoY % -30.45% 298.54% 80.70% -25.97% -57.22% 170.68% -
  Horiz. % 429.32% 617.29% 154.89% 85.71% 115.79% 270.68% 100.00%
P/EPS -7.63 -10.94 -2.17 -2.05 -11.47 -44.39 12.58 -
  YoY % 30.26% -404.15% -5.85% 82.13% 74.16% -452.86% -
  Horiz. % -60.65% -86.96% -17.25% -16.30% -91.18% -352.86% 100.00%
EY -13.10 -9.14 -46.19 -48.90 -8.72 -2.25 7.95 -
  YoY % -43.33% 80.21% 5.54% -460.78% -287.56% -128.30% -
  Horiz. % -164.78% -114.97% -581.01% -615.09% -109.69% -28.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.13 9.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -76.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 23.43% 100.00%
P/NAPS 1.67 13.88 3.17 0.77 1.17 1.74 1.27 4.67%
  YoY % -87.97% 337.85% 311.69% -34.19% -32.76% 37.01% -
  Horiz. % 131.50% 1,092.91% 249.61% 60.63% 92.13% 137.01% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers