Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -73.72%    YoY -     -70.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 58,943 61,416 63,140 48,512 53,595 53,525 54,468 5.38%
  QoQ % -4.03% -2.73% 30.15% -9.48% 0.13% -1.73% -
  Horiz. % 108.22% 112.76% 115.92% 89.07% 98.40% 98.27% 100.00%
PBT 6,798 6,478 7,450 2,476 8,806 9,205 10,178 -23.50%
  QoQ % 4.93% -13.04% 200.89% -71.88% -4.34% -9.56% -
  Horiz. % 66.79% 63.65% 73.20% 24.33% 86.52% 90.44% 100.00%
Tax -18 -137 -156 -208 -175 -122 -172 -77.64%
  QoQ % 86.89% 11.97% 25.00% -18.86% -42.66% 28.68% -
  Horiz. % 10.47% 79.84% 90.70% 120.93% 101.74% 71.32% 100.00%
NP 6,780 6,341 7,294 2,268 8,631 9,082 10,006 -22.76%
  QoQ % 6.92% -13.06% 221.60% -73.72% -4.97% -9.23% -
  Horiz. % 67.76% 63.38% 72.90% 22.67% 86.26% 90.77% 100.00%
NP to SH 6,780 6,341 7,294 2,268 8,631 9,082 10,006 -22.76%
  QoQ % 6.92% -13.06% 221.60% -73.72% -4.97% -9.23% -
  Horiz. % 67.76% 63.38% 72.90% 22.67% 86.26% 90.77% 100.00%
Tax Rate 0.26 % 2.12 % 2.09 % 8.40 % 1.99 % 1.33 % 1.69 % -71.13%
  QoQ % -87.74% 1.44% -75.12% 322.11% 49.62% -21.30% -
  Horiz. % 15.38% 125.44% 123.67% 497.04% 117.75% 78.70% 100.00%
Total Cost 52,163 55,074 55,846 46,244 44,964 44,442 44,462 11.18%
  QoQ % -5.29% -1.38% 20.76% 2.85% 1.17% -0.04% -
  Horiz. % 117.32% 123.87% 125.60% 104.01% 101.13% 99.96% 100.00%
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
  QoQ % 3.83% 4.33% 3.60% 5.01% 15.50% -4.43% -
  Horiz. % 130.08% 125.29% 120.09% 115.91% 110.38% 95.57% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,671 4,903 7,342 14,791 3,374 4,452 6,670 -32.72%
  QoQ % -25.12% -33.23% -50.36% 338.31% -24.21% -33.26% -
  Horiz. % 55.04% 73.50% 110.08% 221.74% 50.59% 66.74% 100.00%
Div Payout % 54.15 % 77.32 % 100.67 % 652.17 % 39.10 % 49.02 % 66.67 % -12.89%
  QoQ % -29.97% -23.19% -84.56% 1,567.95% -20.24% -26.47% -
  Horiz. % 81.22% 115.97% 151.00% 978.21% 58.65% 73.53% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
  QoQ % 3.83% 4.33% 3.60% 5.01% 15.50% -4.43% -
  Horiz. % 130.08% 125.29% 120.09% 115.91% 110.38% 95.57% 100.00%
NOSH 244,750 245,154 244,765 246,521 224,973 222,614 222,355 6.58%
  QoQ % -0.16% 0.16% -0.71% 9.58% 1.06% 0.12% -
  Horiz. % 110.07% 110.25% 110.08% 110.87% 101.18% 100.12% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.50 % 10.33 % 11.55 % 4.68 % 16.10 % 16.97 % 18.37 % -26.72%
  QoQ % 11.33% -10.56% 146.79% -70.93% -5.13% -7.62% -
  Horiz. % 62.60% 56.23% 62.87% 25.48% 87.64% 92.38% 100.00%
ROE 10.65 % 10.35 % 12.42 % 4.00 % 15.99 % 19.43 % 20.45 % -35.14%
  QoQ % 2.90% -16.67% 210.50% -74.98% -17.70% -4.99% -
  Horiz. % 52.08% 50.61% 60.73% 19.56% 78.19% 95.01% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.08 25.05 25.80 19.68 23.82 24.04 24.50 -1.14%
  QoQ % -3.87% -2.91% 31.10% -17.38% -0.92% -1.88% -
  Horiz. % 98.29% 102.24% 105.31% 80.33% 97.22% 98.12% 100.00%
EPS 2.77 2.59 2.98 0.92 3.83 4.08 4.50 -27.53%
  QoQ % 6.95% -13.09% 223.91% -75.98% -6.13% -9.33% -
  Horiz. % 61.56% 57.56% 66.22% 20.44% 85.11% 90.67% 100.00%
DPS 1.50 2.00 3.00 6.00 1.50 2.00 3.00 -36.87%
  QoQ % -25.00% -33.33% -50.00% 300.00% -25.00% -33.33% -
  Horiz. % 50.00% 66.67% 100.00% 200.00% 50.00% 66.67% 100.00%
NAPS 0.2600 0.2500 0.2400 0.2300 0.2400 0.2100 0.2200 11.72%
  QoQ % 4.00% 4.17% 4.35% -4.17% 14.29% -4.55% -
  Horiz. % 118.18% 113.64% 109.09% 104.55% 109.09% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.86 7.15 7.35 5.65 6.24 6.23 6.34 5.37%
  QoQ % -4.06% -2.72% 30.09% -9.46% 0.16% -1.74% -
  Horiz. % 108.20% 112.78% 115.93% 89.12% 98.42% 98.26% 100.00%
EPS 0.79 0.74 0.85 0.26 1.00 1.06 1.16 -22.50%
  QoQ % 6.76% -12.94% 226.92% -74.00% -5.66% -8.62% -
  Horiz. % 68.10% 63.79% 73.28% 22.41% 86.21% 91.38% 100.00%
DPS 0.43 0.57 0.85 1.72 0.39 0.52 0.78 -32.65%
  QoQ % -24.56% -32.94% -50.58% 341.03% -25.00% -33.33% -
  Horiz. % 55.13% 73.08% 108.97% 220.51% 50.00% 66.67% 100.00%
NAPS 0.0741 0.0713 0.0684 0.0660 0.0628 0.0544 0.0569 19.16%
  QoQ % 3.93% 4.24% 3.64% 5.10% 15.44% -4.39% -
  Horiz. % 130.23% 125.31% 120.21% 115.99% 110.37% 95.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 -
P/RPS 1.41 1.36 1.20 1.88 1.64 1.71 1.88 -17.38%
  QoQ % 3.68% 13.33% -36.17% 14.63% -4.09% -9.04% -
  Horiz. % 75.00% 72.34% 63.83% 100.00% 87.23% 90.96% 100.00%
P/EPS 12.27 13.14 10.40 40.22 10.17 10.05 10.22 12.90%
  QoQ % -6.62% 26.35% -74.14% 295.48% 1.19% -1.66% -
  Horiz. % 120.06% 128.57% 101.76% 393.54% 99.51% 98.34% 100.00%
EY 8.15 7.61 9.61 2.49 9.84 9.95 9.78 -11.40%
  QoQ % 7.10% -20.81% 285.94% -74.70% -1.11% 1.74% -
  Horiz. % 83.33% 77.81% 98.26% 25.46% 100.61% 101.74% 100.00%
DY 4.41 5.88 9.68 16.22 3.85 4.88 6.52 -22.85%
  QoQ % -25.00% -39.26% -40.32% 321.30% -21.11% -25.15% -
  Horiz. % 67.64% 90.18% 148.47% 248.77% 59.05% 74.85% 100.00%
P/NAPS 1.31 1.36 1.29 1.61 1.63 1.95 2.09 -26.66%
  QoQ % -3.68% 5.43% -19.88% -1.23% -16.41% -6.70% -
  Horiz. % 62.68% 65.07% 61.72% 77.03% 77.99% 93.30% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 -
Price 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 -
P/RPS 1.37 1.40 1.51 1.78 1.68 1.83 2.00 -22.20%
  QoQ % -2.14% -7.28% -15.17% 5.95% -8.20% -8.50% -
  Horiz. % 68.50% 70.00% 75.50% 89.00% 84.00% 91.50% 100.00%
P/EPS 11.91 13.53 13.09 38.04 10.43 10.78 10.89 6.12%
  QoQ % -11.97% 3.36% -65.59% 264.72% -3.25% -1.01% -
  Horiz. % 109.37% 124.24% 120.20% 349.31% 95.78% 98.99% 100.00%
EY 8.39 7.39 7.64 2.63 9.59 9.27 9.18 -5.80%
  QoQ % 13.53% -3.27% 190.49% -72.58% 3.45% 0.98% -
  Horiz. % 91.39% 80.50% 83.22% 28.65% 104.47% 100.98% 100.00%
DY 4.55 5.71 7.69 17.14 3.75 4.55 6.12 -17.86%
  QoQ % -20.32% -25.75% -55.13% 357.07% -17.58% -25.65% -
  Horiz. % 74.35% 93.30% 125.65% 280.07% 61.27% 74.35% 100.00%
P/NAPS 1.27 1.40 1.63 1.52 1.67 2.10 2.23 -31.18%
  QoQ % -9.29% -14.11% 7.24% -8.98% -20.48% -5.83% -
  Horiz. % 56.95% 62.78% 73.09% 68.16% 74.89% 94.17% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers