Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2006-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     37.20%    YoY -     362.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,786 34,634 29,732 29,574 28,498 26,072 24,468 23.98%
  QoQ % -2.45% 16.49% 0.53% 3.77% 9.31% 6.56% -
  Horiz. % 138.09% 141.55% 121.51% 120.87% 116.47% 106.56% 100.00%
PBT 8,174 6,436 5,904 6,164 4,400 3,484 1,384 226.40%
  QoQ % 27.01% 9.01% -4.22% 40.09% 26.29% 151.73% -
  Horiz. % 590.66% 465.03% 426.59% 445.38% 317.92% 251.73% 100.00%
Tax -892 -864 -560 -858 -486 -190 -80 398.36%
  QoQ % -3.24% -54.29% 34.73% -76.30% -156.14% -137.50% -
  Horiz. % 1,115.00% 1,080.00% 700.00% 1,072.50% 608.33% 237.50% 100.00%
NP 7,282 5,572 5,344 5,306 3,913 3,294 1,304 214.45%
  QoQ % 30.70% 4.27% 0.72% 35.59% 18.80% 152.61% -
  Horiz. % 558.49% 427.30% 409.82% 406.90% 300.10% 252.61% 100.00%
NP to SH 7,284 5,572 5,344 5,230 3,812 3,138 1,260 221.76%
  QoQ % 30.73% 4.27% 2.18% 37.20% 21.48% 149.05% -
  Horiz. % 578.10% 442.22% 424.13% 415.08% 302.54% 249.05% 100.00%
Tax Rate 10.91 % 13.42 % 9.49 % 13.92 % 11.06 % 5.45 % 5.78 % 52.67%
  QoQ % -18.70% 41.41% -31.82% 25.86% 102.94% -5.71% -
  Horiz. % 188.75% 232.18% 164.19% 240.83% 191.35% 94.29% 100.00%
Total Cost 26,504 29,062 24,388 24,268 24,585 22,778 23,164 9.39%
  QoQ % -8.80% 19.17% 0.49% -1.29% 7.93% -1.67% -
  Horiz. % 114.42% 125.46% 105.28% 104.77% 106.14% 98.33% 100.00%
Net Worth 37,599 35,377 32,852 26,503 22,742 21,326 19,499 54.86%
  QoQ % 6.28% 7.69% 23.96% 16.54% 6.64% 9.37% -
  Horiz. % 192.82% 181.42% 168.47% 135.91% 116.63% 109.37% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,599 35,377 32,852 26,503 22,742 21,326 19,499 54.86%
  QoQ % 6.28% 7.69% 23.96% 16.54% 6.64% 9.37% -
  Horiz. % 192.82% 181.42% 168.47% 135.91% 116.63% 109.37% 100.00%
NOSH 221,174 221,111 219,016 176,689 162,443 152,330 150,000 29.52%
  QoQ % 0.03% 0.96% 23.96% 8.77% 6.64% 1.55% -
  Horiz. % 147.45% 147.41% 146.01% 117.79% 108.30% 101.55% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.55 % 16.09 % 17.97 % 17.94 % 13.73 % 12.63 % 5.33 % 153.58%
  QoQ % 33.93% -10.46% 0.17% 30.66% 8.71% 136.96% -
  Horiz. % 404.32% 301.88% 337.15% 336.59% 257.60% 236.96% 100.00%
ROE 19.37 % 15.75 % 16.27 % 19.73 % 16.76 % 14.71 % 6.46 % 107.80%
  QoQ % 22.98% -3.20% -17.54% 17.72% 13.94% 127.71% -
  Horiz. % 299.85% 243.81% 251.86% 305.42% 259.44% 227.71% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.28 15.66 13.58 16.74 17.54 17.12 16.31 -4.25%
  QoQ % -2.43% 15.32% -18.88% -4.56% 2.45% 4.97% -
  Horiz. % 93.68% 96.01% 83.26% 102.64% 107.54% 104.97% 100.00%
EPS 3.29 2.52 2.44 2.96 2.35 2.06 0.84 148.27%
  QoQ % 30.56% 3.28% -17.57% 25.96% 14.08% 145.24% -
  Horiz. % 391.67% 300.00% 290.48% 352.38% 279.76% 245.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1600 0.1500 0.1500 0.1400 0.1400 0.1300 19.56%
  QoQ % 6.25% 6.67% 0.00% 7.14% 0.00% 7.69% -
  Horiz. % 130.77% 123.08% 115.38% 115.38% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.93 4.03 3.46 3.44 3.32 3.03 2.85 23.86%
  QoQ % -2.48% 16.47% 0.58% 3.61% 9.57% 6.32% -
  Horiz. % 137.89% 141.40% 121.40% 120.70% 116.49% 106.32% 100.00%
EPS 0.85 0.65 0.62 0.61 0.44 0.37 0.15 217.51%
  QoQ % 30.77% 4.84% 1.64% 38.64% 18.92% 146.67% -
  Horiz. % 566.67% 433.33% 413.33% 406.67% 293.33% 246.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0438 0.0412 0.0382 0.0308 0.0265 0.0248 0.0227 54.93%
  QoQ % 6.31% 7.85% 24.03% 16.23% 6.85% 9.25% -
  Horiz. % 192.95% 181.50% 168.28% 135.68% 116.74% 109.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.2300 0.2200 0.2500 0.1700 0.1700 0.1600 0.1400 -
P/RPS 1.51 1.40 1.84 1.02 0.97 0.93 0.86 45.49%
  QoQ % 7.86% -23.91% 80.39% 5.15% 4.30% 8.14% -
  Horiz. % 175.58% 162.79% 213.95% 118.60% 112.79% 108.14% 100.00%
P/EPS 6.98 8.73 10.25 5.74 7.24 7.77 16.67 -44.00%
  QoQ % -20.05% -14.83% 78.57% -20.72% -6.82% -53.39% -
  Horiz. % 41.87% 52.37% 61.49% 34.43% 43.43% 46.61% 100.00%
EY 14.32 11.45 9.76 17.41 13.80 12.88 6.00 78.50%
  QoQ % 25.07% 17.32% -43.94% 26.16% 7.14% 114.67% -
  Horiz. % 238.67% 190.83% 162.67% 290.17% 230.00% 214.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.35 1.38 1.67 1.13 1.21 1.14 1.08 16.02%
  QoQ % -2.17% -17.37% 47.79% -6.61% 6.14% 5.56% -
  Horiz. % 125.00% 127.78% 154.63% 104.63% 112.04% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 10/08/07 30/05/07 28/02/07 19/12/06 28/08/06 26/05/06 -
Price 0.2000 0.2100 0.2500 0.2600 0.1700 0.1700 0.1400 -
P/RPS 1.31 1.34 1.84 1.55 0.97 0.99 0.86 32.35%
  QoQ % -2.24% -27.17% 18.71% 59.79% -2.02% 15.12% -
  Horiz. % 152.33% 155.81% 213.95% 180.23% 112.79% 115.12% 100.00%
P/EPS 6.07 8.33 10.25 8.78 7.24 8.25 16.67 -48.98%
  QoQ % -27.13% -18.73% 16.74% 21.27% -12.24% -50.51% -
  Horiz. % 36.41% 49.97% 61.49% 52.67% 43.43% 49.49% 100.00%
EY 16.47 12.00 9.76 11.38 13.80 12.12 6.00 95.93%
  QoQ % 37.25% 22.95% -14.24% -17.54% 13.86% 102.00% -
  Horiz. % 274.50% 200.00% 162.67% 189.67% 230.00% 202.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.31 1.67 1.73 1.21 1.21 1.08 6.08%
  QoQ % -9.92% -21.56% -3.47% 42.98% 0.00% 12.04% -
  Horiz. % 109.26% 121.30% 154.63% 160.19% 112.04% 112.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

175  924  544  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS