Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -13.06%    YoY -     -30.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 52,302 47,088 58,943 61,416 63,140 48,512 53,595 -1.62%
  QoQ % 11.07% -20.11% -4.03% -2.73% 30.15% -9.48% -
  Horiz. % 97.59% 87.86% 109.98% 114.59% 117.81% 90.52% 100.00%
PBT 2,000 2,512 6,798 6,478 7,450 2,476 8,806 -62.81%
  QoQ % -20.38% -63.05% 4.93% -13.04% 200.89% -71.88% -
  Horiz. % 22.71% 28.53% 77.20% 73.57% 84.60% 28.12% 100.00%
Tax -68 -8 -18 -137 -156 -208 -175 -46.78%
  QoQ % -750.00% 55.56% 86.89% 11.97% 25.00% -18.86% -
  Horiz. % 38.86% 4.57% 10.29% 78.48% 89.14% 118.86% 100.00%
NP 1,932 2,504 6,780 6,341 7,294 2,268 8,631 -63.17%
  QoQ % -22.84% -63.07% 6.92% -13.06% 221.60% -73.72% -
  Horiz. % 22.38% 29.01% 78.55% 73.47% 84.51% 26.28% 100.00%
NP to SH 1,932 2,380 6,780 6,341 7,294 2,268 8,631 -63.17%
  QoQ % -18.82% -64.90% 6.92% -13.06% 221.60% -73.72% -
  Horiz. % 22.38% 27.58% 78.55% 73.47% 84.51% 26.28% 100.00%
Tax Rate 3.40 % 0.32 % 0.26 % 2.12 % 2.09 % 8.40 % 1.99 % 42.96%
  QoQ % 962.50% 23.08% -87.74% 1.44% -75.12% 322.11% -
  Horiz. % 170.85% 16.08% 13.07% 106.53% 105.03% 422.11% 100.00%
Total Cost 50,370 44,584 52,163 55,074 55,846 46,244 44,964 7.87%
  QoQ % 12.98% -14.53% -5.29% -1.38% 20.76% 2.85% -
  Horiz. % 112.02% 99.15% 116.01% 122.49% 124.20% 102.85% 100.00%
Net Worth 93,483 61,979 63,635 61,288 58,743 56,699 53,993 44.24%
  QoQ % 50.83% -2.60% 3.83% 4.33% 3.60% 5.01% -
  Horiz. % 173.14% 114.79% 117.86% 113.51% 108.80% 105.01% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,348 14,875 3,671 4,903 7,342 14,791 3,374 97.37%
  QoQ % -37.15% 305.17% -25.12% -33.23% -50.36% 338.31% -
  Horiz. % 277.02% 440.79% 108.79% 145.29% 217.59% 438.31% 100.00%
Div Payout % 483.87 % 625.00 % 54.15 % 77.32 % 100.67 % 652.17 % 39.10 % 435.84%
  QoQ % -22.58% 1,054.20% -29.97% -23.19% -84.56% 1,567.95% -
  Horiz. % 1,237.52% 1,598.47% 138.49% 197.75% 257.47% 1,667.95% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 93,483 61,979 63,635 61,288 58,743 56,699 53,993 44.24%
  QoQ % 50.83% -2.60% 3.83% 4.33% 3.60% 5.01% -
  Horiz. % 173.14% 114.79% 117.86% 113.51% 108.80% 105.01% 100.00%
NOSH 311,612 247,916 244,750 245,154 244,765 246,521 224,973 24.28%
  QoQ % 25.69% 1.29% -0.16% 0.16% -0.71% 9.58% -
  Horiz. % 138.51% 110.20% 108.79% 108.97% 108.80% 109.58% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.69 % 5.32 % 11.50 % 10.33 % 11.55 % 4.68 % 16.10 % -62.58%
  QoQ % -30.64% -53.74% 11.33% -10.56% 146.79% -70.93% -
  Horiz. % 22.92% 33.04% 71.43% 64.16% 71.74% 29.07% 100.00%
ROE 2.07 % 3.84 % 10.65 % 10.35 % 12.42 % 4.00 % 15.99 % -74.44%
  QoQ % -46.09% -63.94% 2.90% -16.67% 210.50% -74.98% -
  Horiz. % 12.95% 24.02% 66.60% 64.73% 77.67% 25.02% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.78 18.99 24.08 25.05 25.80 19.68 23.82 -20.85%
  QoQ % -11.64% -21.14% -3.87% -2.91% 31.10% -17.38% -
  Horiz. % 70.45% 79.72% 101.09% 105.16% 108.31% 82.62% 100.00%
EPS 0.62 0.96 2.77 2.59 2.98 0.92 3.83 -70.33%
  QoQ % -35.42% -65.34% 6.95% -13.09% 223.91% -75.98% -
  Horiz. % 16.19% 25.07% 72.32% 67.62% 77.81% 24.02% 100.00%
DPS 3.00 6.00 1.50 2.00 3.00 6.00 1.50 58.81%
  QoQ % -50.00% 300.00% -25.00% -33.33% -50.00% 300.00% -
  Horiz. % 200.00% 400.00% 100.00% 133.33% 200.00% 400.00% 100.00%
NAPS 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 0.2400 16.06%
  QoQ % 20.00% -3.85% 4.00% 4.17% 4.35% -4.17% -
  Horiz. % 125.00% 104.17% 108.33% 104.17% 100.00% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.09 5.48 6.86 7.15 7.35 5.65 6.24 -1.61%
  QoQ % 11.13% -20.12% -4.06% -2.72% 30.09% -9.46% -
  Horiz. % 97.60% 87.82% 109.94% 114.58% 117.79% 90.54% 100.00%
EPS 0.22 0.28 0.79 0.74 0.85 0.26 1.00 -63.59%
  QoQ % -21.43% -64.56% 6.76% -12.94% 226.92% -74.00% -
  Horiz. % 22.00% 28.00% 79.00% 74.00% 85.00% 26.00% 100.00%
DPS 1.09 1.73 0.43 0.57 0.85 1.72 0.39 98.54%
  QoQ % -36.99% 302.33% -24.56% -32.94% -50.58% 341.03% -
  Horiz. % 279.49% 443.59% 110.26% 146.15% 217.95% 441.03% 100.00%
NAPS 0.1088 0.0721 0.0741 0.0713 0.0684 0.0660 0.0628 44.30%
  QoQ % 50.90% -2.70% 3.93% 4.24% 3.64% 5.10% -
  Horiz. % 173.25% 114.81% 117.99% 113.54% 108.92% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 -
P/RPS 2.03 1.76 1.41 1.36 1.20 1.88 1.64 15.30%
  QoQ % 15.34% 24.82% 3.68% 13.33% -36.17% 14.63% -
  Horiz. % 123.78% 107.32% 85.98% 82.93% 73.17% 114.63% 100.00%
P/EPS 54.84 34.90 12.27 13.14 10.40 40.22 10.17 207.82%
  QoQ % 57.13% 184.43% -6.62% 26.35% -74.14% 295.48% -
  Horiz. % 539.23% 343.17% 120.65% 129.20% 102.26% 395.48% 100.00%
EY 1.82 2.87 8.15 7.61 9.61 2.49 9.84 -67.57%
  QoQ % -36.59% -64.79% 7.10% -20.81% 285.94% -74.70% -
  Horiz. % 18.50% 29.17% 82.83% 77.34% 97.66% 25.30% 100.00%
DY 8.82 17.91 4.41 5.88 9.68 16.22 3.85 73.87%
  QoQ % -50.75% 306.12% -25.00% -39.26% -40.32% 321.30% -
  Horiz. % 229.09% 465.19% 114.55% 152.73% 251.43% 421.30% 100.00%
P/NAPS 1.13 1.34 1.31 1.36 1.29 1.61 1.63 -21.69%
  QoQ % -15.67% 2.29% -3.68% 5.43% -19.88% -1.23% -
  Horiz. % 69.33% 82.21% 80.37% 83.44% 79.14% 98.77% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 -
Price 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 -
P/RPS 2.17 1.37 1.37 1.40 1.51 1.78 1.68 18.62%
  QoQ % 58.39% 0.00% -2.14% -7.28% -15.17% 5.95% -
  Horiz. % 129.17% 81.55% 81.55% 83.33% 89.88% 105.95% 100.00%
P/EPS 58.87 27.08 11.91 13.53 13.09 38.04 10.43 217.34%
  QoQ % 117.39% 127.37% -11.97% 3.36% -65.59% 264.72% -
  Horiz. % 564.43% 259.64% 114.19% 129.72% 125.50% 364.72% 100.00%
EY 1.70 3.69 8.39 7.39 7.64 2.63 9.59 -68.48%
  QoQ % -53.93% -56.02% 13.53% -3.27% 190.49% -72.58% -
  Horiz. % 17.73% 38.48% 87.49% 77.06% 79.67% 27.42% 100.00%
DY 8.22 23.08 4.55 5.71 7.69 17.14 3.75 68.82%
  QoQ % -64.38% 407.25% -20.32% -25.75% -55.13% 357.07% -
  Horiz. % 219.20% 615.47% 121.33% 152.27% 205.07% 457.07% 100.00%
P/NAPS 1.22 1.04 1.27 1.40 1.63 1.52 1.67 -18.90%
  QoQ % 17.31% -18.11% -9.29% -14.11% 7.24% -8.98% -
  Horiz. % 73.05% 62.28% 76.05% 83.83% 97.60% 91.02% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers