Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -8.31%    YoY -     721.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 54,468 61,668 48,903 47,626 51,484 41,984 38,805 25.44%
  QoQ % -11.68% 26.10% 2.68% -7.49% 22.63% 8.19% -
  Horiz. % 140.36% 158.92% 126.02% 122.73% 132.67% 108.19% 100.00%
PBT 10,178 10,044 10,011 7,724 8,646 3,192 507 642.71%
  QoQ % 1.33% 0.33% 29.61% -10.66% 170.86% 529.59% -
  Horiz. % 2,007.50% 1,981.07% 1,974.56% 1,523.47% 1,705.33% 629.59% 100.00%
Tax -172 -2,228 -888 -1,124 -1,448 -348 -246 -21.28%
  QoQ % 92.28% -150.90% 21.00% 22.38% -316.09% -41.46% -
  Horiz. % 69.92% 905.69% 360.98% 456.91% 588.62% 141.46% 100.00%
NP 10,006 7,816 9,123 6,600 7,198 2,844 261 1,044.58%
  QoQ % 28.02% -14.33% 38.23% -8.31% 153.09% 989.66% -
  Horiz. % 3,833.72% 2,994.64% 3,495.40% 2,528.74% 2,757.85% 1,089.66% 100.00%
NP to SH 10,006 7,816 9,123 6,600 7,198 2,844 261 1,044.58%
  QoQ % 28.02% -14.33% 38.23% -8.31% 153.09% 989.66% -
  Horiz. % 3,833.72% 2,994.64% 3,495.40% 2,528.74% 2,757.85% 1,089.66% 100.00%
Tax Rate 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % 48.52 % -89.40%
  QoQ % -92.38% 150.06% -39.04% -13.13% 53.67% -77.54% -
  Horiz. % 3.48% 45.71% 18.28% 29.99% 34.52% 22.46% 100.00%
Total Cost 44,462 53,852 39,780 41,026 44,286 39,140 38,544 10.02%
  QoQ % -17.44% 35.37% -3.04% -7.36% 13.15% 1.55% -
  Horiz. % 115.35% 139.72% 103.21% 106.44% 114.90% 101.55% 100.00%
Net Worth 48,918 44,409 42,227 39,955 39,988 39,993 36,975 20.58%
  QoQ % 10.15% 5.17% 5.69% -0.08% -0.01% 8.16% -
  Horiz. % 132.30% 120.11% 114.21% 108.06% 108.15% 108.16% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,670 - 5,778 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.44% 0.00% 100.00% - - - -
Div Payout % 66.67 % - % 63.34 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,918 44,409 42,227 39,955 39,988 39,993 36,975 20.58%
  QoQ % 10.15% 5.17% 5.69% -0.08% -0.01% 8.16% -
  Horiz. % 132.30% 120.11% 114.21% 108.06% 108.15% 108.16% 100.00%
NOSH 222,355 222,045 222,249 221,973 222,160 222,187 217,500 1.49%
  QoQ % 0.14% -0.09% 0.12% -0.08% -0.01% 2.16% -
  Horiz. % 102.23% 102.09% 102.18% 102.06% 102.14% 102.16% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 0.67 % 814.79%
  QoQ % 44.99% -32.10% 34.63% -0.86% 106.50% 910.45% -
  Horiz. % 2,741.79% 1,891.04% 2,785.07% 2,068.66% 2,086.57% 1,010.45% 100.00%
ROE 20.45 % 17.60 % 21.60 % 16.52 % 18.00 % 7.11 % 0.71 % 845.43%
  QoQ % 16.19% -18.52% 30.75% -8.22% 153.16% 901.41% -
  Horiz. % 2,880.28% 2,478.87% 3,042.25% 2,326.76% 2,535.21% 1,001.41% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.50 27.77 22.00 21.46 23.17 18.90 17.84 23.62%
  QoQ % -11.78% 26.23% 2.52% -7.38% 22.59% 5.94% -
  Horiz. % 137.33% 155.66% 123.32% 120.29% 129.88% 105.94% 100.00%
EPS 4.50 3.52 4.10 2.97 3.24 1.28 0.12 1,027.81%
  QoQ % 27.84% -14.15% 38.05% -8.33% 153.13% 966.67% -
  Horiz. % 3,750.00% 2,933.33% 3,416.67% 2,475.00% 2,700.00% 1,066.67% 100.00%
DPS 3.00 0.00 2.60 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 0.00% 100.00% - - - -
NAPS 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 18.81%
  QoQ % 10.00% 5.26% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 129.41% 117.65% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.34 7.18 5.69 5.54 5.99 4.89 4.52 25.38%
  QoQ % -11.70% 26.19% 2.71% -7.51% 22.49% 8.19% -
  Horiz. % 140.27% 158.85% 125.88% 122.57% 132.52% 108.19% 100.00%
EPS 1.16 0.91 1.06 0.77 0.84 0.33 0.03 1,051.15%
  QoQ % 27.47% -14.15% 37.66% -8.33% 154.55% 1,000.00% -
  Horiz. % 3,866.67% 3,033.33% 3,533.33% 2,566.67% 2,800.00% 1,100.00% 100.00%
DPS 0.78 0.00 0.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.42% 0.00% 100.00% - - - -
NAPS 0.0569 0.0517 0.0491 0.0465 0.0465 0.0465 0.0430 20.59%
  QoQ % 10.06% 5.30% 5.59% 0.00% 0.00% 8.14% -
  Horiz. % 132.33% 120.23% 114.19% 108.14% 108.14% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 -
P/RPS 1.88 0.97 1.05 0.79 0.52 0.48 0.56 124.70%
  QoQ % 93.81% -7.62% 32.91% 51.92% 8.33% -14.29% -
  Horiz. % 335.71% 173.21% 187.50% 141.07% 92.86% 85.71% 100.00%
P/EPS 10.22 7.67 5.60 5.72 3.70 7.03 83.33 -75.41%
  QoQ % 33.25% 36.96% -2.10% 54.59% -47.37% -91.56% -
  Horiz. % 12.26% 9.20% 6.72% 6.86% 4.44% 8.44% 100.00%
EY 9.78 13.04 17.85 17.49 27.00 14.22 1.20 306.54%
  QoQ % -25.00% -26.95% 2.06% -35.22% 89.87% 1,085.00% -
  Horiz. % 815.00% 1,086.67% 1,487.50% 1,457.50% 2,250.00% 1,185.00% 100.00%
DY 6.52 0.00 11.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.70% 0.00% 100.00% - - - -
P/NAPS 2.09 1.35 1.21 0.94 0.67 0.50 0.59 132.92%
  QoQ % 54.81% 11.57% 28.72% 40.30% 34.00% -15.25% -
  Horiz. % 354.24% 228.81% 205.08% 159.32% 113.56% 84.75% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 -
Price 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 -
P/RPS 2.00 1.76 1.18 1.07 0.60 0.53 0.78 87.66%
  QoQ % 13.64% 49.15% 10.28% 78.33% 13.21% -32.05% -
  Horiz. % 256.41% 225.64% 151.28% 137.18% 76.92% 67.95% 100.00%
P/EPS 10.89 13.92 6.33 7.74 4.32 7.81 116.67 -79.51%
  QoQ % -21.77% 119.91% -18.22% 79.17% -44.69% -93.31% -
  Horiz. % 9.33% 11.93% 5.43% 6.63% 3.70% 6.69% 100.00%
EY 9.18 7.18 15.79 12.93 23.14 12.80 0.86 386.91%
  QoQ % 27.86% -54.53% 22.12% -44.12% 80.78% 1,388.37% -
  Horiz. % 1,067.44% 834.88% 1,836.05% 1,503.49% 2,690.70% 1,488.37% 100.00%
DY 6.12 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.20% 0.00% 100.00% - - - -
P/NAPS 2.23 2.45 1.37 1.28 0.78 0.56 0.82 95.19%
  QoQ % -8.98% 78.83% 7.03% 64.10% 39.29% -31.71% -
  Horiz. % 271.95% 298.78% 167.07% 156.10% 95.12% 68.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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