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.
 


 

258  268  504  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers