Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     38.23%    YoY -     3,395.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,525 54,468 61,668 48,903 47,626 51,484 41,984 17.56%
  QoQ % -1.73% -11.68% 26.10% 2.68% -7.49% 22.63% -
  Horiz. % 127.49% 129.74% 146.88% 116.48% 113.44% 122.63% 100.00%
PBT 9,205 10,178 10,044 10,011 7,724 8,646 3,192 102.47%
  QoQ % -9.56% 1.33% 0.33% 29.61% -10.66% 170.86% -
  Horiz. % 288.39% 318.86% 314.66% 313.63% 241.98% 270.86% 100.00%
Tax -122 -172 -2,228 -888 -1,124 -1,448 -348 -50.07%
  QoQ % 28.68% 92.28% -150.90% 21.00% 22.38% -316.09% -
  Horiz. % 35.25% 49.43% 640.23% 255.17% 322.99% 416.09% 100.00%
NP 9,082 10,006 7,816 9,123 6,600 7,198 2,844 116.71%
  QoQ % -9.23% 28.02% -14.33% 38.23% -8.31% 153.09% -
  Horiz. % 319.36% 351.83% 274.82% 320.78% 232.07% 253.09% 100.00%
NP to SH 9,082 10,006 7,816 9,123 6,600 7,198 2,844 116.71%
  QoQ % -9.23% 28.02% -14.33% 38.23% -8.31% 153.09% -
  Horiz. % 319.36% 351.83% 274.82% 320.78% 232.07% 253.09% 100.00%
Tax Rate 1.33 % 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % -75.37%
  QoQ % -21.30% -92.38% 150.06% -39.04% -13.13% 53.67% -
  Horiz. % 12.20% 15.50% 203.49% 81.38% 133.49% 153.67% 100.00%
Total Cost 44,442 44,462 53,852 39,780 41,026 44,286 39,140 8.83%
  QoQ % -0.04% -17.44% 35.37% -3.04% -7.36% 13.15% -
  Horiz. % 113.55% 113.60% 137.59% 101.64% 104.82% 113.15% 100.00%
Net Worth 46,749 48,918 44,409 42,227 39,955 39,988 39,993 10.95%
  QoQ % -4.43% 10.15% 5.17% 5.69% -0.08% -0.01% -
  Horiz. % 116.89% 122.31% 111.04% 105.58% 99.90% 99.99% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,452 6,670 - 5,778 - - - -
  QoQ % -33.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.05% 115.44% 0.00% 100.00% - - -
Div Payout % 49.02 % 66.67 % - % 63.34 % - % - % - % -
  QoQ % -26.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.39% 105.26% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,749 48,918 44,409 42,227 39,955 39,988 39,993 10.95%
  QoQ % -4.43% 10.15% 5.17% 5.69% -0.08% -0.01% -
  Horiz. % 116.89% 122.31% 111.04% 105.58% 99.90% 99.99% 100.00%
NOSH 222,614 222,355 222,045 222,249 221,973 222,160 222,187 0.13%
  QoQ % 0.12% 0.14% -0.09% 0.12% -0.08% -0.01% -
  Horiz. % 100.19% 100.08% 99.94% 100.03% 99.90% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.97 % 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 84.42%
  QoQ % -7.62% 44.99% -32.10% 34.63% -0.86% 106.50% -
  Horiz. % 250.66% 271.34% 187.15% 275.63% 204.73% 206.50% 100.00%
ROE 19.43 % 20.45 % 17.60 % 21.60 % 16.52 % 18.00 % 7.11 % 95.35%
  QoQ % -4.99% 16.19% -18.52% 30.75% -8.22% 153.16% -
  Horiz. % 273.28% 287.62% 247.54% 303.80% 232.35% 253.16% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.04 24.50 27.77 22.00 21.46 23.17 18.90 17.38%
  QoQ % -1.88% -11.78% 26.23% 2.52% -7.38% 22.59% -
  Horiz. % 127.20% 129.63% 146.93% 116.40% 113.54% 122.59% 100.00%
EPS 4.08 4.50 3.52 4.10 2.97 3.24 1.28 116.43%
  QoQ % -9.33% 27.84% -14.15% 38.05% -8.33% 153.13% -
  Horiz. % 318.75% 351.56% 275.00% 320.31% 232.03% 253.12% 100.00%
DPS 2.00 3.00 0.00 2.60 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.92% 115.38% 0.00% 100.00% - - -
NAPS 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 10.81%
  QoQ % -4.55% 10.00% 5.26% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 122.22% 111.11% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.23 6.34 7.18 5.69 5.54 5.99 4.89 17.50%
  QoQ % -1.74% -11.70% 26.19% 2.71% -7.51% 22.49% -
  Horiz. % 127.40% 129.65% 146.83% 116.36% 113.29% 122.49% 100.00%
EPS 1.06 1.16 0.91 1.06 0.77 0.84 0.33 117.55%
  QoQ % -8.62% 27.47% -14.15% 37.66% -8.33% 154.55% -
  Horiz. % 321.21% 351.52% 275.76% 321.21% 233.33% 254.55% 100.00%
DPS 0.52 0.78 0.00 0.67 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.61% 116.42% 0.00% 100.00% - - -
NAPS 0.0544 0.0569 0.0517 0.0491 0.0465 0.0465 0.0465 11.02%
  QoQ % -4.39% 10.06% 5.30% 5.59% 0.00% 0.00% -
  Horiz. % 116.99% 122.37% 111.18% 105.59% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 -
P/RPS 1.71 1.88 0.97 1.05 0.79 0.52 0.48 133.08%
  QoQ % -9.04% 93.81% -7.62% 32.91% 51.92% 8.33% -
  Horiz. % 356.25% 391.67% 202.08% 218.75% 164.58% 108.33% 100.00%
P/EPS 10.05 10.22 7.67 5.60 5.72 3.70 7.03 26.88%
  QoQ % -1.66% 33.25% 36.96% -2.10% 54.59% -47.37% -
  Horiz. % 142.96% 145.38% 109.10% 79.66% 81.37% 52.63% 100.00%
EY 9.95 9.78 13.04 17.85 17.49 27.00 14.22 -21.17%
  QoQ % 1.74% -25.00% -26.95% 2.06% -35.22% 89.87% -
  Horiz. % 69.97% 68.78% 91.70% 125.53% 123.00% 189.87% 100.00%
DY 4.88 6.52 0.00 11.30 0.00 0.00 0.00 -
  QoQ % -25.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.19% 57.70% 0.00% 100.00% - - -
P/NAPS 1.95 2.09 1.35 1.21 0.94 0.67 0.50 147.56%
  QoQ % -6.70% 54.81% 11.57% 28.72% 40.30% 34.00% -
  Horiz. % 390.00% 418.00% 270.00% 242.00% 188.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 -
Price 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 -
P/RPS 1.83 2.00 1.76 1.18 1.07 0.60 0.53 128.27%
  QoQ % -8.50% 13.64% 49.15% 10.28% 78.33% 13.21% -
  Horiz. % 345.28% 377.36% 332.08% 222.64% 201.89% 113.21% 100.00%
P/EPS 10.78 10.89 13.92 6.33 7.74 4.32 7.81 23.94%
  QoQ % -1.01% -21.77% 119.91% -18.22% 79.17% -44.69% -
  Horiz. % 138.03% 139.44% 178.23% 81.05% 99.10% 55.31% 100.00%
EY 9.27 9.18 7.18 15.79 12.93 23.14 12.80 -19.34%
  QoQ % 0.98% 27.86% -54.53% 22.12% -44.12% 80.78% -
  Horiz. % 72.42% 71.72% 56.09% 123.36% 101.02% 180.78% 100.00%
DY 4.55 6.12 0.00 10.00 0.00 0.00 0.00 -
  QoQ % -25.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.50% 61.20% 0.00% 100.00% - - -
P/NAPS 2.10 2.23 2.45 1.37 1.28 0.78 0.56 141.18%
  QoQ % -5.83% -8.98% 78.83% 7.03% 64.10% 39.29% -
  Horiz. % 375.00% 398.21% 437.50% 244.64% 228.57% 139.29% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers