Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -4.97%    YoY -     -5.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,416 63,140 48,512 53,595 53,525 54,468 61,668 -0.27%
  QoQ % -2.73% 30.15% -9.48% 0.13% -1.73% -11.68% -
  Horiz. % 99.59% 102.39% 78.67% 86.91% 86.80% 88.32% 100.00%
PBT 6,478 7,450 2,476 8,806 9,205 10,178 10,044 -25.29%
  QoQ % -13.04% 200.89% -71.88% -4.34% -9.56% 1.33% -
  Horiz. % 64.50% 74.17% 24.65% 87.67% 91.65% 101.33% 100.00%
Tax -137 -156 -208 -175 -122 -172 -2,228 -84.32%
  QoQ % 11.97% 25.00% -18.86% -42.66% 28.68% 92.28% -
  Horiz. % 6.16% 7.00% 9.34% 7.85% 5.51% 7.72% 100.00%
NP 6,341 7,294 2,268 8,631 9,082 10,006 7,816 -12.98%
  QoQ % -13.06% 221.60% -73.72% -4.97% -9.23% 28.02% -
  Horiz. % 81.13% 93.32% 29.02% 110.43% 116.21% 128.02% 100.00%
NP to SH 6,341 7,294 2,268 8,631 9,082 10,006 7,816 -12.98%
  QoQ % -13.06% 221.60% -73.72% -4.97% -9.23% 28.02% -
  Horiz. % 81.13% 93.32% 29.02% 110.43% 116.21% 128.02% 100.00%
Tax Rate 2.12 % 2.09 % 8.40 % 1.99 % 1.33 % 1.69 % 22.18 % -79.01%
  QoQ % 1.44% -75.12% 322.11% 49.62% -21.30% -92.38% -
  Horiz. % 9.56% 9.42% 37.87% 8.97% 6.00% 7.62% 100.00%
Total Cost 55,074 55,846 46,244 44,964 44,442 44,462 53,852 1.50%
  QoQ % -1.38% 20.76% 2.85% 1.17% -0.04% -17.44% -
  Horiz. % 102.27% 103.70% 85.87% 83.50% 82.53% 82.56% 100.00%
Net Worth 61,288 58,743 56,699 53,993 46,749 48,918 44,409 23.88%
  QoQ % 4.33% 3.60% 5.01% 15.50% -4.43% 10.15% -
  Horiz. % 138.01% 132.28% 127.68% 121.58% 105.27% 110.15% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,903 7,342 14,791 3,374 4,452 6,670 - -
  QoQ % -33.23% -50.36% 338.31% -24.21% -33.26% 0.00% -
  Horiz. % 73.50% 110.08% 221.74% 50.59% 66.74% 100.00% -
Div Payout % 77.32 % 100.67 % 652.17 % 39.10 % 49.02 % 66.67 % - % -
  QoQ % -23.19% -84.56% 1,567.95% -20.24% -26.47% 0.00% -
  Horiz. % 115.97% 151.00% 978.21% 58.65% 73.53% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,288 58,743 56,699 53,993 46,749 48,918 44,409 23.88%
  QoQ % 4.33% 3.60% 5.01% 15.50% -4.43% 10.15% -
  Horiz. % 138.01% 132.28% 127.68% 121.58% 105.27% 110.15% 100.00%
NOSH 245,154 244,765 246,521 224,973 222,614 222,355 222,045 6.80%
  QoQ % 0.16% -0.71% 9.58% 1.06% 0.12% 0.14% -
  Horiz. % 110.41% 110.23% 111.02% 101.32% 100.26% 100.14% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.33 % 11.55 % 4.68 % 16.10 % 16.97 % 18.37 % 12.67 % -12.69%
  QoQ % -10.56% 146.79% -70.93% -5.13% -7.62% 44.99% -
  Horiz. % 81.53% 91.16% 36.94% 127.07% 133.94% 144.99% 100.00%
ROE 10.35 % 12.42 % 4.00 % 15.99 % 19.43 % 20.45 % 17.60 % -29.74%
  QoQ % -16.67% 210.50% -74.98% -17.70% -4.99% 16.19% -
  Horiz. % 58.81% 70.57% 22.73% 90.85% 110.40% 116.19% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.05 25.80 19.68 23.82 24.04 24.50 27.77 -6.62%
  QoQ % -2.91% 31.10% -17.38% -0.92% -1.88% -11.78% -
  Horiz. % 90.21% 92.91% 70.87% 85.78% 86.57% 88.22% 100.00%
EPS 2.59 2.98 0.92 3.83 4.08 4.50 3.52 -18.45%
  QoQ % -13.09% 223.91% -75.98% -6.13% -9.33% 27.84% -
  Horiz. % 73.58% 84.66% 26.14% 108.81% 115.91% 127.84% 100.00%
DPS 2.00 3.00 6.00 1.50 2.00 3.00 0.00 -
  QoQ % -33.33% -50.00% 300.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 200.00% 50.00% 66.67% 100.00% -
NAPS 0.2500 0.2400 0.2300 0.2400 0.2100 0.2200 0.2000 15.99%
  QoQ % 4.17% 4.35% -4.17% 14.29% -4.55% 10.00% -
  Horiz. % 125.00% 120.00% 115.00% 120.00% 105.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.15 7.35 5.65 6.24 6.23 6.34 7.18 -0.28%
  QoQ % -2.72% 30.09% -9.46% 0.16% -1.74% -11.70% -
  Horiz. % 99.58% 102.37% 78.69% 86.91% 86.77% 88.30% 100.00%
EPS 0.74 0.85 0.26 1.00 1.06 1.16 0.91 -12.85%
  QoQ % -12.94% 226.92% -74.00% -5.66% -8.62% 27.47% -
  Horiz. % 81.32% 93.41% 28.57% 109.89% 116.48% 127.47% 100.00%
DPS 0.57 0.85 1.72 0.39 0.52 0.78 0.00 -
  QoQ % -32.94% -50.58% 341.03% -25.00% -33.33% 0.00% -
  Horiz. % 73.08% 108.97% 220.51% 50.00% 66.67% 100.00% -
NAPS 0.0713 0.0684 0.0660 0.0628 0.0544 0.0569 0.0517 23.83%
  QoQ % 4.24% 3.64% 5.10% 15.44% -4.39% 10.06% -
  Horiz. % 137.91% 132.30% 127.66% 121.47% 105.22% 110.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 0.2700 -
P/RPS 1.36 1.20 1.88 1.64 1.71 1.88 0.97 25.19%
  QoQ % 13.33% -36.17% 14.63% -4.09% -9.04% 93.81% -
  Horiz. % 140.21% 123.71% 193.81% 169.07% 176.29% 193.81% 100.00%
P/EPS 13.14 10.40 40.22 10.17 10.05 10.22 7.67 43.03%
  QoQ % 26.35% -74.14% 295.48% 1.19% -1.66% 33.25% -
  Horiz. % 171.32% 135.59% 524.38% 132.59% 131.03% 133.25% 100.00%
EY 7.61 9.61 2.49 9.84 9.95 9.78 13.04 -30.10%
  QoQ % -20.81% 285.94% -74.70% -1.11% 1.74% -25.00% -
  Horiz. % 58.36% 73.70% 19.10% 75.46% 76.30% 75.00% 100.00%
DY 5.88 9.68 16.22 3.85 4.88 6.52 0.00 -
  QoQ % -39.26% -40.32% 321.30% -21.11% -25.15% 0.00% -
  Horiz. % 90.18% 148.47% 248.77% 59.05% 74.85% 100.00% -
P/NAPS 1.36 1.29 1.61 1.63 1.95 2.09 1.35 0.49%
  QoQ % 5.43% -19.88% -1.23% -16.41% -6.70% 54.81% -
  Horiz. % 100.74% 95.56% 119.26% 120.74% 144.44% 154.81% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 -
Price 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 0.4900 -
P/RPS 1.40 1.51 1.78 1.68 1.83 2.00 1.76 -14.11%
  QoQ % -7.28% -15.17% 5.95% -8.20% -8.50% 13.64% -
  Horiz. % 79.55% 85.80% 101.14% 95.45% 103.98% 113.64% 100.00%
P/EPS 13.53 13.09 38.04 10.43 10.78 10.89 13.92 -1.87%
  QoQ % 3.36% -65.59% 264.72% -3.25% -1.01% -21.77% -
  Horiz. % 97.20% 94.04% 273.28% 74.93% 77.44% 78.23% 100.00%
EY 7.39 7.64 2.63 9.59 9.27 9.18 7.18 1.94%
  QoQ % -3.27% 190.49% -72.58% 3.45% 0.98% 27.86% -
  Horiz. % 102.92% 106.41% 36.63% 133.57% 129.11% 127.86% 100.00%
DY 5.71 7.69 17.14 3.75 4.55 6.12 0.00 -
  QoQ % -25.75% -55.13% 357.07% -17.58% -25.65% 0.00% -
  Horiz. % 93.30% 125.65% 280.07% 61.27% 74.35% 100.00% -
P/NAPS 1.40 1.63 1.52 1.67 2.10 2.23 2.45 -31.07%
  QoQ % -14.11% 7.24% -8.98% -20.48% -5.83% -8.98% -
  Horiz. % 57.14% 66.53% 62.04% 68.16% 85.71% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers