Highlights

[CUSCAPI] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -64.90%    YoY -     4.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,401 47,814 52,302 47,088 58,943 61,416 63,140 -16.20%
  QoQ % 1.23% -8.58% 11.07% -20.11% -4.03% -2.73% -
  Horiz. % 76.66% 75.73% 82.83% 74.58% 93.35% 97.27% 100.00%
PBT -2,924 -2,196 2,000 2,512 6,798 6,478 7,450 -
  QoQ % -33.15% -209.80% -20.38% -63.05% 4.93% -13.04% -
  Horiz. % -39.25% -29.48% 26.85% 33.72% 91.25% 86.96% 100.00%
Tax -965 -246 -68 -8 -18 -137 -156 235.86%
  QoQ % -291.22% -262.74% -750.00% 55.56% 86.89% 11.97% -
  Horiz. % 618.59% 158.12% 43.59% 5.13% 11.54% 88.03% 100.00%
NP -3,889 -2,442 1,932 2,504 6,780 6,341 7,294 -
  QoQ % -59.21% -226.43% -22.84% -63.07% 6.92% -13.06% -
  Horiz. % -53.32% -33.49% 26.49% 34.33% 92.95% 86.94% 100.00%
NP to SH -3,930 -2,442 1,932 2,380 6,780 6,341 7,294 -
  QoQ % -60.89% -226.43% -18.82% -64.90% 6.92% -13.06% -
  Horiz. % -53.88% -33.49% 26.49% 32.63% 92.95% 86.94% 100.00%
Tax Rate - % - % 3.40 % 0.32 % 0.26 % 2.12 % 2.09 % -
  QoQ % 0.00% 0.00% 962.50% 23.08% -87.74% 1.44% -
  Horiz. % 0.00% 0.00% 162.68% 15.31% 12.44% 101.44% 100.00%
Total Cost 52,290 50,257 50,370 44,584 52,163 55,074 55,846 -4.28%
  QoQ % 4.04% -0.22% 12.98% -14.53% -5.29% -1.38% -
  Horiz. % 93.63% 89.99% 90.19% 79.83% 93.41% 98.62% 100.00%
Net Worth 73,897 88,076 93,483 61,979 63,635 61,288 58,743 16.48%
  QoQ % -16.10% -5.78% 50.83% -2.60% 3.83% 4.33% -
  Horiz. % 125.80% 149.93% 159.14% 105.51% 108.33% 104.33% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,542 7,046 9,348 14,875 3,671 4,903 7,342 -17.06%
  QoQ % -21.34% -24.63% -37.15% 305.17% -25.12% -33.23% -
  Horiz. % 75.48% 95.96% 127.31% 202.58% 50.00% 66.77% 100.00%
Div Payout % - % - % 483.87 % 625.00 % 54.15 % 77.32 % 100.67 % -
  QoQ % 0.00% 0.00% -22.58% 1,054.20% -29.97% -23.19% -
  Horiz. % 0.00% 0.00% 480.65% 620.84% 53.79% 76.81% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 73,897 88,076 93,483 61,979 63,635 61,288 58,743 16.48%
  QoQ % -16.10% -5.78% 50.83% -2.60% 3.83% 4.33% -
  Horiz. % 125.80% 149.93% 159.14% 105.51% 108.33% 104.33% 100.00%
NOSH 369,489 352,307 311,612 247,916 244,750 245,154 244,765 31.50%
  QoQ % 4.88% 13.06% 25.69% 1.29% -0.16% 0.16% -
  Horiz. % 150.96% 143.94% 127.31% 101.29% 99.99% 100.16% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.03 % -5.11 % 3.69 % 5.32 % 11.50 % 10.33 % 11.55 % -
  QoQ % -57.14% -238.48% -30.64% -53.74% 11.33% -10.56% -
  Horiz. % -69.52% -44.24% 31.95% 46.06% 99.57% 89.44% 100.00%
ROE -5.32 % -2.77 % 2.07 % 3.84 % 10.65 % 10.35 % 12.42 % -
  QoQ % -92.06% -233.82% -46.09% -63.94% 2.90% -16.67% -
  Horiz. % -42.83% -22.30% 16.67% 30.92% 85.75% 83.33% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.10 13.57 16.78 18.99 24.08 25.05 25.80 -36.28%
  QoQ % -3.46% -19.13% -11.64% -21.14% -3.87% -2.91% -
  Horiz. % 50.78% 52.60% 65.04% 73.60% 93.33% 97.09% 100.00%
EPS -1.06 -0.69 0.62 0.96 2.77 2.59 2.98 -
  QoQ % -53.62% -211.29% -35.42% -65.34% 6.95% -13.09% -
  Horiz. % -35.57% -23.15% 20.81% 32.21% 92.95% 86.91% 100.00%
DPS 1.50 2.00 3.00 6.00 1.50 2.00 3.00 -36.92%
  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 0.2000 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 -11.42%
  QoQ % -20.00% -16.67% 20.00% -3.85% 4.00% 4.17% -
  Horiz. % 83.33% 104.17% 125.00% 104.17% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.63 5.56 6.09 5.48 6.86 7.15 7.35 -16.24%
  QoQ % 1.26% -8.70% 11.13% -20.12% -4.06% -2.72% -
  Horiz. % 76.60% 75.65% 82.86% 74.56% 93.33% 97.28% 100.00%
EPS -0.46 -0.28 0.22 0.28 0.79 0.74 0.85 -
  QoQ % -64.29% -227.27% -21.43% -64.56% 6.76% -12.94% -
  Horiz. % -54.12% -32.94% 25.88% 32.94% 92.94% 87.06% 100.00%
DPS 0.65 0.82 1.09 1.73 0.43 0.57 0.85 -16.34%
  QoQ % -20.73% -24.77% -36.99% 302.33% -24.56% -32.94% -
  Horiz. % 76.47% 96.47% 128.24% 203.53% 50.59% 67.06% 100.00%
NAPS 0.0860 0.1025 0.1088 0.0721 0.0741 0.0713 0.0684 16.44%
  QoQ % -16.10% -5.79% 50.90% -2.70% 3.93% 4.24% -
  Horiz. % 125.73% 149.85% 159.06% 105.41% 108.33% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 -
P/RPS 3.13 2.91 2.03 1.76 1.41 1.36 1.20 89.15%
  QoQ % 7.56% 43.35% 15.34% 24.82% 3.68% 13.33% -
  Horiz. % 260.83% 242.50% 169.17% 146.67% 117.50% 113.33% 100.00%
P/EPS -38.55 -56.97 54.84 34.90 12.27 13.14 10.40 -
  QoQ % 32.33% -203.88% 57.13% 184.43% -6.62% 26.35% -
  Horiz. % -370.67% -547.79% 527.31% 335.58% 117.98% 126.35% 100.00%
EY -2.59 -1.76 1.82 2.87 8.15 7.61 9.61 -
  QoQ % -47.16% -196.70% -36.59% -64.79% 7.10% -20.81% -
  Horiz. % -26.95% -18.31% 18.94% 29.86% 84.81% 79.19% 100.00%
DY 3.66 5.06 8.82 17.91 4.41 5.88 9.68 -47.62%
  QoQ % -27.67% -42.63% -50.75% 306.12% -25.00% -39.26% -
  Horiz. % 37.81% 52.27% 91.12% 185.02% 45.56% 60.74% 100.00%
P/NAPS 2.05 1.58 1.13 1.34 1.31 1.36 1.29 36.06%
  QoQ % 29.75% 39.82% -15.67% 2.29% -3.68% 5.43% -
  Horiz. % 158.91% 122.48% 87.60% 103.88% 101.55% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 -
Price 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 -
P/RPS 3.05 3.06 2.17 1.37 1.37 1.40 1.51 59.59%
  QoQ % -0.33% 41.01% 58.39% 0.00% -2.14% -7.28% -
  Horiz. % 201.99% 202.65% 143.71% 90.73% 90.73% 92.72% 100.00%
P/EPS -37.61 -59.86 58.87 27.08 11.91 13.53 13.09 -
  QoQ % 37.17% -201.68% 117.39% 127.37% -11.97% 3.36% -
  Horiz. % -287.32% -457.30% 449.73% 206.88% 90.99% 103.36% 100.00%
EY -2.66 -1.67 1.70 3.69 8.39 7.39 7.64 -
  QoQ % -59.28% -198.24% -53.93% -56.02% 13.53% -3.27% -
  Horiz. % -34.82% -21.86% 22.25% 48.30% 109.82% 96.73% 100.00%
DY 3.75 4.82 8.22 23.08 4.55 5.71 7.69 -37.96%
  QoQ % -22.20% -41.36% -64.38% 407.25% -20.32% -25.75% -
  Horiz. % 48.76% 62.68% 106.89% 300.13% 59.17% 74.25% 100.00%
P/NAPS 2.00 1.66 1.22 1.04 1.27 1.40 1.63 14.57%
  QoQ % 20.48% 36.07% 17.31% -18.11% -9.29% -14.11% -
  Horiz. % 122.70% 101.84% 74.85% 63.80% 77.91% 85.89% 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.
 


 

296  245  538  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.80+0.02 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 TIGER 0.095+0.02 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers