Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     153.09%    YoY -     329.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 61,668 48,903 47,626 51,484 41,984 38,805 37,084 40.41%
  QoQ % 26.10% 2.68% -7.49% 22.63% 8.19% 4.64% -
  Horiz. % 166.29% 131.87% 128.43% 138.83% 113.21% 104.64% 100.00%
PBT 10,044 10,011 7,724 8,646 3,192 507 -921 -
  QoQ % 0.33% 29.61% -10.66% 170.86% 529.59% 155.03% -
  Horiz. % -1,090.16% -1,086.58% -838.35% -938.42% -346.45% -55.03% 100.00%
Tax -2,228 -888 -1,124 -1,448 -348 -246 -141 529.76%
  QoQ % -150.90% 21.00% 22.38% -316.09% -41.46% -74.06% -
  Horiz. % 1,576.42% 628.30% 795.28% 1,024.53% 246.23% 174.06% 100.00%
NP 7,816 9,123 6,600 7,198 2,844 261 -1,062 -
  QoQ % -14.33% 38.23% -8.31% 153.09% 989.66% 124.56% -
  Horiz. % -735.51% -858.50% -621.08% -677.35% -267.63% -24.56% 100.00%
NP to SH 7,816 9,123 6,600 7,198 2,844 261 -1,062 -
  QoQ % -14.33% 38.23% -8.31% 153.09% 989.66% 124.56% -
  Horiz. % -735.51% -858.50% -621.08% -677.35% -267.63% -24.56% 100.00%
Tax Rate 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % 48.52 % - % -
  QoQ % 150.06% -39.04% -13.13% 53.67% -77.54% 0.00% -
  Horiz. % 45.71% 18.28% 29.99% 34.52% 22.46% 100.00% -
Total Cost 53,852 39,780 41,026 44,286 39,140 38,544 38,146 25.87%
  QoQ % 35.37% -3.04% -7.36% 13.15% 1.55% 1.04% -
  Horiz. % 141.17% 104.28% 107.55% 116.09% 102.60% 101.04% 100.00%
Net Worth 44,409 42,227 39,955 39,988 39,993 36,975 37,636 11.67%
  QoQ % 5.17% 5.69% -0.08% -0.01% 8.16% -1.76% -
  Horiz. % 118.00% 112.20% 106.16% 106.25% 106.26% 98.24% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,778 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 63.34 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,409 42,227 39,955 39,988 39,993 36,975 37,636 11.67%
  QoQ % 5.17% 5.69% -0.08% -0.01% 8.16% -1.76% -
  Horiz. % 118.00% 112.20% 106.16% 106.25% 106.26% 98.24% 100.00%
NOSH 222,045 222,249 221,973 222,160 222,187 217,500 221,388 0.20%
  QoQ % -0.09% 0.12% -0.08% -0.01% 2.16% -1.76% -
  Horiz. % 100.30% 100.39% 100.26% 100.35% 100.36% 98.24% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 0.67 % -2.87 % -
  QoQ % -32.10% 34.63% -0.86% 106.50% 910.45% 123.34% -
  Horiz. % -441.46% -650.17% -482.93% -487.11% -235.89% -23.34% 100.00%
ROE 17.60 % 21.60 % 16.52 % 18.00 % 7.11 % 0.71 % -2.82 % -
  QoQ % -18.52% 30.75% -8.22% 153.16% 901.41% 125.18% -
  Horiz. % -624.11% -765.96% -585.82% -638.30% -252.13% -25.18% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.77 22.00 21.46 23.17 18.90 17.84 16.75 40.12%
  QoQ % 26.23% 2.52% -7.38% 22.59% 5.94% 6.51% -
  Horiz. % 165.79% 131.34% 128.12% 138.33% 112.84% 106.51% 100.00%
EPS 3.52 4.10 2.97 3.24 1.28 0.12 -0.48 -
  QoQ % -14.15% 38.05% -8.33% 153.13% 966.67% 125.00% -
  Horiz. % -733.33% -854.17% -618.75% -675.00% -266.67% -25.00% 100.00%
DPS 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 11.45%
  QoQ % 5.26% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 117.65% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.18 5.69 5.54 5.99 4.89 4.52 4.32 40.36%
  QoQ % 26.19% 2.71% -7.51% 22.49% 8.19% 4.63% -
  Horiz. % 166.20% 131.71% 128.24% 138.66% 113.19% 104.63% 100.00%
EPS 0.91 1.06 0.77 0.84 0.33 0.03 -0.12 -
  QoQ % -14.15% 37.66% -8.33% 154.55% 1,000.00% 125.00% -
  Horiz. % -758.33% -883.33% -641.67% -700.00% -275.00% -25.00% 100.00%
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0517 0.0491 0.0465 0.0465 0.0465 0.0430 0.0438 11.70%
  QoQ % 5.30% 5.59% 0.00% 0.00% 8.14% -1.83% -
  Horiz. % 118.04% 112.10% 106.16% 106.16% 106.16% 98.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 -
P/RPS 0.97 1.05 0.79 0.52 0.48 0.56 0.54 47.82%
  QoQ % -7.62% 32.91% 51.92% 8.33% -14.29% 3.70% -
  Horiz. % 179.63% 194.44% 146.30% 96.30% 88.89% 103.70% 100.00%
P/EPS 7.67 5.60 5.72 3.70 7.03 83.33 -18.75 -
  QoQ % 36.96% -2.10% 54.59% -47.37% -91.56% 544.43% -
  Horiz. % -40.91% -29.87% -30.51% -19.73% -37.49% -444.43% 100.00%
EY 13.04 17.85 17.49 27.00 14.22 1.20 -5.33 -
  QoQ % -26.95% 2.06% -35.22% 89.87% 1,085.00% 122.51% -
  Horiz. % -244.65% -334.90% -328.14% -506.57% -266.79% -22.51% 100.00%
DY 0.00 11.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.35 1.21 0.94 0.67 0.50 0.59 0.53 86.62%
  QoQ % 11.57% 28.72% 40.30% 34.00% -15.25% 11.32% -
  Horiz. % 254.72% 228.30% 177.36% 126.42% 94.34% 111.32% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 -
Price 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 -
P/RPS 1.76 1.18 1.07 0.60 0.53 0.78 0.84 63.81%
  QoQ % 49.15% 10.28% 78.33% 13.21% -32.05% -7.14% -
  Horiz. % 209.52% 140.48% 127.38% 71.43% 63.10% 92.86% 100.00%
P/EPS 13.92 6.33 7.74 4.32 7.81 116.67 -29.17 -
  QoQ % 119.91% -18.22% 79.17% -44.69% -93.31% 499.97% -
  Horiz. % -47.72% -21.70% -26.53% -14.81% -26.77% -399.97% 100.00%
EY 7.18 15.79 12.93 23.14 12.80 0.86 -3.43 -
  QoQ % -54.53% 22.12% -44.12% 80.78% 1,388.37% 125.07% -
  Horiz. % -209.33% -460.35% -376.97% -674.64% -373.18% -25.07% 100.00%
DY 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.45 1.37 1.28 0.78 0.56 0.82 0.82 107.58%
  QoQ % 78.83% 7.03% 64.10% 39.29% -31.71% 0.00% -
  Horiz. % 298.78% 167.07% 156.10% 95.12% 68.29% 100.00% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS