Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -14.33%    YoY -     174.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,595 53,525 54,468 61,668 48,903 47,626 51,484 2.71%
  QoQ % 0.13% -1.73% -11.68% 26.10% 2.68% -7.49% -
  Horiz. % 104.10% 103.96% 105.80% 119.78% 94.99% 92.51% 100.00%
PBT 8,806 9,205 10,178 10,044 10,011 7,724 8,646 1.23%
  QoQ % -4.34% -9.56% 1.33% 0.33% 29.61% -10.66% -
  Horiz. % 101.85% 106.47% 117.72% 116.17% 115.79% 89.34% 100.00%
Tax -175 -122 -172 -2,228 -888 -1,124 -1,448 -75.46%
  QoQ % -42.66% 28.68% 92.28% -150.90% 21.00% 22.38% -
  Horiz. % 12.09% 8.47% 11.88% 153.87% 61.33% 77.62% 100.00%
NP 8,631 9,082 10,006 7,816 9,123 6,600 7,198 12.83%
  QoQ % -4.97% -9.23% 28.02% -14.33% 38.23% -8.31% -
  Horiz. % 119.91% 126.18% 139.01% 108.59% 126.74% 91.69% 100.00%
NP to SH 8,631 9,082 10,006 7,816 9,123 6,600 7,198 12.83%
  QoQ % -4.97% -9.23% 28.02% -14.33% 38.23% -8.31% -
  Horiz. % 119.91% 126.18% 139.01% 108.59% 126.74% 91.69% 100.00%
Tax Rate 1.99 % 1.33 % 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % -75.74%
  QoQ % 49.62% -21.30% -92.38% 150.06% -39.04% -13.13% -
  Horiz. % 11.88% 7.94% 10.09% 132.42% 52.96% 86.87% 100.00%
Total Cost 44,964 44,442 44,462 53,852 39,780 41,026 44,286 1.02%
  QoQ % 1.17% -0.04% -17.44% 35.37% -3.04% -7.36% -
  Horiz. % 101.53% 100.35% 100.40% 121.60% 89.83% 92.64% 100.00%
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.10%
  QoQ % 15.50% -4.43% 10.15% 5.17% 5.69% -0.08% -
  Horiz. % 135.02% 116.91% 122.33% 111.05% 105.60% 99.92% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,374 4,452 6,670 - 5,778 - - -
  QoQ % -24.21% -33.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.40% 77.05% 115.44% 0.00% 100.00% - -
Div Payout % 39.10 % 49.02 % 66.67 % - % 63.34 % - % - % -
  QoQ % -20.24% -26.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.73% 77.39% 105.26% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.10%
  QoQ % 15.50% -4.43% 10.15% 5.17% 5.69% -0.08% -
  Horiz. % 135.02% 116.91% 122.33% 111.05% 105.60% 99.92% 100.00%
NOSH 224,973 222,614 222,355 222,045 222,249 221,973 222,160 0.84%
  QoQ % 1.06% 0.12% 0.14% -0.09% 0.12% -0.08% -
  Horiz. % 101.27% 100.20% 100.09% 99.95% 100.04% 99.92% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.10 % 16.97 % 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 9.84%
  QoQ % -5.13% -7.62% 44.99% -32.10% 34.63% -0.86% -
  Horiz. % 115.16% 121.39% 131.40% 90.63% 133.48% 99.14% 100.00%
ROE 15.99 % 19.43 % 20.45 % 17.60 % 21.60 % 16.52 % 18.00 % -7.57%
  QoQ % -17.70% -4.99% 16.19% -18.52% 30.75% -8.22% -
  Horiz. % 88.83% 107.94% 113.61% 97.78% 120.00% 91.78% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.82 24.04 24.50 27.77 22.00 21.46 23.17 1.86%
  QoQ % -0.92% -1.88% -11.78% 26.23% 2.52% -7.38% -
  Horiz. % 102.81% 103.75% 105.74% 119.85% 94.95% 92.62% 100.00%
EPS 3.83 4.08 4.50 3.52 4.10 2.97 3.24 11.76%
  QoQ % -6.13% -9.33% 27.84% -14.15% 38.05% -8.33% -
  Horiz. % 118.21% 125.93% 138.89% 108.64% 126.54% 91.67% 100.00%
DPS 1.50 2.00 3.00 0.00 2.60 0.00 0.00 -
  QoQ % -25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 76.92% 115.38% 0.00% 100.00% - -
NAPS 0.2400 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 21.08%
  QoQ % 14.29% -4.55% 10.00% 5.26% 5.56% 0.00% -
  Horiz. % 133.33% 116.67% 122.22% 111.11% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.24 6.23 6.34 7.18 5.69 5.54 5.99 2.76%
  QoQ % 0.16% -1.74% -11.70% 26.19% 2.71% -7.51% -
  Horiz. % 104.17% 104.01% 105.84% 119.87% 94.99% 92.49% 100.00%
EPS 1.00 1.06 1.16 0.91 1.06 0.77 0.84 12.29%
  QoQ % -5.66% -8.62% 27.47% -14.15% 37.66% -8.33% -
  Horiz. % 119.05% 126.19% 138.10% 108.33% 126.19% 91.67% 100.00%
DPS 0.39 0.52 0.78 0.00 0.67 0.00 0.00 -
  QoQ % -25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.21% 77.61% 116.42% 0.00% 100.00% - -
NAPS 0.0628 0.0544 0.0569 0.0517 0.0491 0.0465 0.0465 22.11%
  QoQ % 15.44% -4.39% 10.06% 5.30% 5.59% 0.00% -
  Horiz. % 135.05% 116.99% 122.37% 111.18% 105.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3900 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 -
P/RPS 1.64 1.71 1.88 0.97 1.05 0.79 0.52 114.61%
  QoQ % -4.09% -9.04% 93.81% -7.62% 32.91% 51.92% -
  Horiz. % 315.38% 328.85% 361.54% 186.54% 201.92% 151.92% 100.00%
P/EPS 10.17 10.05 10.22 7.67 5.60 5.72 3.70 95.86%
  QoQ % 1.19% -1.66% 33.25% 36.96% -2.10% 54.59% -
  Horiz. % 274.86% 271.62% 276.22% 207.30% 151.35% 154.59% 100.00%
EY 9.84 9.95 9.78 13.04 17.85 17.49 27.00 -48.88%
  QoQ % -1.11% 1.74% -25.00% -26.95% 2.06% -35.22% -
  Horiz. % 36.44% 36.85% 36.22% 48.30% 66.11% 64.78% 100.00%
DY 3.85 4.88 6.52 0.00 11.30 0.00 0.00 -
  QoQ % -21.11% -25.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.07% 43.19% 57.70% 0.00% 100.00% - -
P/NAPS 1.63 1.95 2.09 1.35 1.21 0.94 0.67 80.59%
  QoQ % -16.41% -6.70% 54.81% 11.57% 28.72% 40.30% -
  Horiz. % 243.28% 291.04% 311.94% 201.49% 180.60% 140.30% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 -
Price 0.4000 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 -
P/RPS 1.68 1.83 2.00 1.76 1.18 1.07 0.60 98.29%
  QoQ % -8.20% -8.50% 13.64% 49.15% 10.28% 78.33% -
  Horiz. % 280.00% 305.00% 333.33% 293.33% 196.67% 178.33% 100.00%
P/EPS 10.43 10.78 10.89 13.92 6.33 7.74 4.32 79.68%
  QoQ % -3.25% -1.01% -21.77% 119.91% -18.22% 79.17% -
  Horiz. % 241.44% 249.54% 252.08% 322.22% 146.53% 179.17% 100.00%
EY 9.59 9.27 9.18 7.18 15.79 12.93 23.14 -44.32%
  QoQ % 3.45% 0.98% 27.86% -54.53% 22.12% -44.12% -
  Horiz. % 41.44% 40.06% 39.67% 31.03% 68.24% 55.88% 100.00%
DY 3.75 4.55 6.12 0.00 10.00 0.00 0.00 -
  QoQ % -17.58% -25.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 45.50% 61.20% 0.00% 100.00% - -
P/NAPS 1.67 2.10 2.23 2.45 1.37 1.28 0.78 65.89%
  QoQ % -20.48% -5.83% -8.98% 78.83% 7.03% 64.10% -
  Horiz. % 214.10% 269.23% 285.90% 314.10% 175.64% 164.10% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers