Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     543.21%    YoY -     -27.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,772 58,943 46,062 31,570 12,128 53,595 40,144 -55.83%
  QoQ % -80.03% 27.96% 45.90% 160.31% -77.37% 33.51% -
  Horiz. % 29.32% 146.83% 114.74% 78.64% 30.21% 133.51% 100.00%
PBT 628 6,798 4,859 3,725 619 8,806 6,904 -79.74%
  QoQ % -90.76% 39.91% 30.44% 501.78% -92.97% 27.55% -
  Horiz. % 9.10% 98.46% 70.38% 53.95% 8.97% 127.55% 100.00%
Tax -2 -18 -103 -78 -52 -175 -92 -92.19%
  QoQ % 88.89% 82.52% -32.05% -50.00% 70.29% -90.22% -
  Horiz. % 2.17% 19.57% 111.96% 84.78% 56.52% 190.22% 100.00%
NP 626 6,780 4,756 3,647 567 8,631 6,812 -79.61%
  QoQ % -90.77% 42.56% 30.41% 543.21% -93.43% 26.70% -
  Horiz. % 9.19% 99.53% 69.82% 53.54% 8.32% 126.70% 100.00%
NP to SH 595 6,780 4,756 3,647 567 8,631 6,812 -80.28%
  QoQ % -91.22% 42.56% 30.41% 543.21% -93.43% 26.70% -
  Horiz. % 8.73% 99.53% 69.82% 53.54% 8.32% 126.70% 100.00%
Tax Rate 0.32 % 0.26 % 2.12 % 2.09 % 8.40 % 1.99 % 1.33 % -61.28%
  QoQ % 23.08% -87.74% 1.44% -75.12% 322.11% 49.62% -
  Horiz. % 24.06% 19.55% 159.40% 157.14% 631.58% 149.62% 100.00%
Total Cost 11,146 52,163 41,306 27,923 11,561 44,964 33,332 -51.79%
  QoQ % -78.63% 26.28% 47.93% 141.53% -74.29% 34.90% -
  Horiz. % 33.44% 156.50% 123.92% 83.77% 34.68% 134.90% 100.00%
Net Worth 61,979 63,635 61,288 58,743 56,699 53,993 46,749 20.66%
  QoQ % -2.60% 3.83% 4.33% 3.60% 5.01% 15.50% -
  Horiz. % 132.58% 136.12% 131.10% 125.66% 121.29% 115.50% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,718 3,671 3,677 3,671 3,697 3,374 3,339 7.43%
  QoQ % 1.29% -0.16% 0.16% -0.71% 9.58% 1.06% -
  Horiz. % 111.37% 109.94% 110.13% 109.95% 110.74% 101.06% 100.00%
Div Payout % 625.00 % 54.15 % 77.32 % 100.67 % 652.17 % 39.10 % 49.02 % 444.92%
  QoQ % 1,054.20% -29.97% -23.19% -84.56% 1,567.95% -20.24% -
  Horiz. % 1,274.99% 110.47% 157.73% 205.37% 1,330.42% 79.76% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 61,979 63,635 61,288 58,743 56,699 53,993 46,749 20.66%
  QoQ % -2.60% 3.83% 4.33% 3.60% 5.01% 15.50% -
  Horiz. % 132.58% 136.12% 131.10% 125.66% 121.29% 115.50% 100.00%
NOSH 247,916 244,750 245,154 244,765 246,521 224,973 222,614 7.43%
  QoQ % 1.29% -0.16% 0.16% -0.71% 9.58% 1.06% -
  Horiz. % 111.37% 109.94% 110.13% 109.95% 110.74% 101.06% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32 % 11.50 % 10.33 % 11.55 % 4.68 % 16.10 % 16.97 % -53.82%
  QoQ % -53.74% 11.33% -10.56% 146.79% -70.93% -5.13% -
  Horiz. % 31.35% 67.77% 60.87% 68.06% 27.58% 94.87% 100.00%
ROE 0.96 % 10.65 % 7.76 % 6.21 % 1.00 % 15.99 % 14.57 % -83.66%
  QoQ % -90.99% 37.24% 24.96% 521.00% -93.75% 9.75% -
  Horiz. % 6.59% 73.10% 53.26% 42.62% 6.86% 109.75% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.75 24.08 18.79 12.90 4.92 23.82 18.03 -58.87%
  QoQ % -80.27% 28.15% 45.66% 162.20% -79.35% 32.11% -
  Horiz. % 26.34% 133.56% 104.22% 71.55% 27.29% 132.11% 100.00%
EPS 0.24 2.77 1.94 1.49 0.23 3.83 3.06 -81.65%
  QoQ % -91.34% 42.78% 30.20% 547.83% -93.99% 25.16% -
  Horiz. % 7.84% 90.52% 63.40% 48.69% 7.52% 125.16% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2500 0.2600 0.2500 0.2400 0.2300 0.2400 0.2100 12.31%
  QoQ % -3.85% 4.00% 4.17% 4.35% -4.17% 14.29% -
  Horiz. % 119.05% 123.81% 119.05% 114.29% 109.52% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.37 6.86 5.36 3.67 1.41 6.24 4.67 -55.82%
  QoQ % -80.03% 27.99% 46.05% 160.28% -77.40% 33.62% -
  Horiz. % 29.34% 146.90% 114.78% 78.59% 30.19% 133.62% 100.00%
EPS 0.07 0.79 0.55 0.42 0.07 1.00 0.79 -80.10%
  QoQ % -91.14% 43.64% 30.95% 500.00% -93.00% 26.58% -
  Horiz. % 8.86% 100.00% 69.62% 53.16% 8.86% 126.58% 100.00%
DPS 0.43 0.43 0.43 0.43 0.43 0.39 0.39 6.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.26% 0.00% -
  Horiz. % 110.26% 110.26% 110.26% 110.26% 110.26% 100.00% 100.00%
NAPS 0.0721 0.0741 0.0713 0.0684 0.0660 0.0628 0.0544 20.64%
  QoQ % -2.70% 3.93% 4.24% 3.64% 5.10% 15.44% -
  Horiz. % 132.54% 136.21% 131.07% 125.74% 121.32% 115.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 -
P/RPS 7.06 1.41 1.81 2.40 7.52 1.64 2.27 112.92%
  QoQ % 400.71% -22.10% -24.58% -68.09% 358.54% -27.75% -
  Horiz. % 311.01% 62.11% 79.74% 105.73% 331.28% 72.25% 100.00%
P/EPS 139.58 12.27 17.53 20.81 160.87 10.17 13.40 376.28%
  QoQ % 1,037.57% -30.01% -15.76% -87.06% 1,481.81% -24.10% -
  Horiz. % 1,041.64% 91.57% 130.82% 155.30% 1,200.52% 75.90% 100.00%
EY 0.72 8.15 5.71 4.81 0.62 9.84 7.46 -78.93%
  QoQ % -91.17% 42.73% 18.71% 675.81% -93.70% 31.90% -
  Horiz. % 9.65% 109.25% 76.54% 64.48% 8.31% 131.90% 100.00%
DY 4.48 4.41 4.41 4.84 4.05 3.85 3.66 14.41%
  QoQ % 1.59% 0.00% -8.88% 19.51% 5.19% 5.19% -
  Horiz. % 122.40% 120.49% 120.49% 132.24% 110.66% 105.19% 100.00%
P/NAPS 1.34 1.31 1.36 1.29 1.61 1.63 1.95 -22.11%
  QoQ % 2.29% -3.68% 5.43% -19.88% -1.23% -16.41% -
  Horiz. % 68.72% 67.18% 69.74% 66.15% 82.56% 83.59% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 -
Price 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 -
P/RPS 5.48 1.37 1.86 3.02 7.11 1.68 2.44 71.41%
  QoQ % 300.00% -26.34% -38.41% -57.52% 323.21% -31.15% -
  Horiz. % 224.59% 56.15% 76.23% 123.77% 291.39% 68.85% 100.00%
P/EPS 108.33 11.91 18.04 26.17 152.17 10.43 14.38 283.82%
  QoQ % 809.57% -33.98% -31.07% -82.80% 1,358.96% -27.47% -
  Horiz. % 753.34% 82.82% 125.45% 181.99% 1,058.21% 72.53% 100.00%
EY 0.92 8.39 5.54 3.82 0.66 9.59 6.95 -73.99%
  QoQ % -89.03% 51.44% 45.03% 478.79% -93.12% 37.99% -
  Horiz. % 13.24% 120.72% 79.71% 54.96% 9.50% 137.99% 100.00%
DY 5.77 4.55 4.29 3.85 4.29 3.75 3.41 41.95%
  QoQ % 26.81% 6.06% 11.43% -10.26% 14.40% 9.97% -
  Horiz. % 169.21% 133.43% 125.81% 112.90% 125.81% 109.97% 100.00%
P/NAPS 1.04 1.27 1.40 1.63 1.52 1.67 2.10 -37.38%
  QoQ % -18.11% -9.29% -14.11% 7.24% -8.98% -20.48% -
  Horiz. % 49.52% 60.48% 66.67% 77.62% 72.38% 79.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers