Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     37.54%    YoY -     721.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,234 15,417 48,903 35,720 25,742 10,496 38,805 -21.08%
  QoQ % 76.65% -68.47% 36.91% 38.76% 145.26% -72.95% -
  Horiz. % 70.18% 39.73% 126.02% 92.05% 66.34% 27.05% 100.00%
PBT 5,089 2,511 10,011 5,793 4,323 798 507 367.29%
  QoQ % 102.67% -74.92% 72.81% 34.00% 441.73% 57.40% -
  Horiz. % 1,003.75% 495.27% 1,974.56% 1,142.60% 852.66% 157.40% 100.00%
Tax -86 -557 -888 -843 -724 -87 -246 -50.47%
  QoQ % 84.56% 37.27% -5.34% -16.44% -732.18% 64.63% -
  Horiz. % 34.96% 226.42% 360.98% 342.68% 294.31% 35.37% 100.00%
NP 5,003 1,954 9,123 4,950 3,599 711 261 620.13%
  QoQ % 156.04% -78.58% 84.30% 37.54% 406.19% 172.41% -
  Horiz. % 1,916.86% 748.66% 3,495.40% 1,896.55% 1,378.93% 272.41% 100.00%
NP to SH 5,003 1,954 9,123 4,950 3,599 711 261 620.13%
  QoQ % 156.04% -78.58% 84.30% 37.54% 406.19% 172.41% -
  Horiz. % 1,916.86% 748.66% 3,495.40% 1,896.55% 1,378.93% 272.41% 100.00%
Tax Rate 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % 48.52 % -89.40%
  QoQ % -92.38% 150.06% -39.04% -13.13% 53.67% -77.54% -
  Horiz. % 3.48% 45.71% 18.28% 29.99% 34.52% 22.46% 100.00%
Total Cost 22,231 13,463 39,780 30,770 22,143 9,785 38,544 -30.78%
  QoQ % 65.13% -66.16% 29.28% 38.96% 126.30% -74.61% -
  Horiz. % 57.68% 34.93% 103.21% 79.83% 57.45% 25.39% 100.00%
Net Worth 48,918 44,409 42,227 39,955 39,988 39,993 36,975 20.58%
  QoQ % 10.15% 5.17% 5.69% -0.08% -0.01% 8.16% -
  Horiz. % 132.30% 120.11% 114.21% 108.06% 108.15% 108.16% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,335 - 5,778 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.72% 0.00% 100.00% - - - -
Div Payout % 66.67 % - % 63.34 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 0.00% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,918 44,409 42,227 39,955 39,988 39,993 36,975 20.58%
  QoQ % 10.15% 5.17% 5.69% -0.08% -0.01% 8.16% -
  Horiz. % 132.30% 120.11% 114.21% 108.06% 108.15% 108.16% 100.00%
NOSH 222,355 222,045 222,249 221,973 222,160 222,187 217,500 1.49%
  QoQ % 0.14% -0.09% 0.12% -0.08% -0.01% 2.16% -
  Horiz. % 102.23% 102.09% 102.18% 102.06% 102.14% 102.16% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 0.67 % 814.79%
  QoQ % 44.99% -32.10% 34.63% -0.86% 106.50% 910.45% -
  Horiz. % 2,741.79% 1,891.04% 2,785.07% 2,068.66% 2,086.57% 1,010.45% 100.00%
ROE 10.23 % 4.40 % 21.60 % 12.39 % 9.00 % 1.78 % 0.71 % 495.02%
  QoQ % 132.50% -79.63% 74.33% 37.67% 405.62% 150.70% -
  Horiz. % 1,440.84% 619.72% 3,042.25% 1,745.07% 1,267.61% 250.70% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.25 6.94 22.00 16.09 11.59 4.72 17.84 -22.22%
  QoQ % 76.51% -68.45% 36.73% 38.83% 145.55% -73.54% -
  Horiz. % 68.67% 38.90% 123.32% 90.19% 64.97% 26.46% 100.00%
EPS 2.25 0.88 4.10 2.23 1.62 0.32 0.12 609.58%
  QoQ % 155.68% -78.54% 83.86% 37.65% 406.25% 166.67% -
  Horiz. % 1,875.00% 733.33% 3,416.67% 1,858.33% 1,350.00% 266.67% 100.00%
DPS 1.50 0.00 2.60 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 0.00% 100.00% - - - -
NAPS 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 18.81%
  QoQ % 10.00% 5.26% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 129.41% 117.65% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.17 1.79 5.69 4.16 3.00 1.22 4.52 -21.11%
  QoQ % 77.09% -68.54% 36.78% 38.67% 145.90% -73.01% -
  Horiz. % 70.13% 39.60% 125.88% 92.04% 66.37% 26.99% 100.00%
EPS 0.58 0.23 1.06 0.58 0.42 0.08 0.03 624.26%
  QoQ % 152.17% -78.30% 82.76% 38.10% 425.00% 166.67% -
  Horiz. % 1,933.33% 766.67% 3,533.33% 1,933.33% 1,400.00% 266.67% 100.00%
DPS 0.39 0.00 0.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.21% 0.00% 100.00% - - - -
NAPS 0.0569 0.0517 0.0491 0.0465 0.0465 0.0465 0.0430 20.59%
  QoQ % 10.06% 5.30% 5.59% 0.00% 0.00% 8.14% -
  Horiz. % 132.33% 120.23% 114.19% 108.14% 108.14% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 -
P/RPS 3.76 3.89 1.05 1.06 1.04 1.91 0.56 257.15%
  QoQ % -3.34% 270.48% -0.94% 1.92% -45.55% 241.07% -
  Horiz. % 671.43% 694.64% 187.50% 189.29% 185.71% 341.07% 100.00%
P/EPS 20.44 30.68 5.60 7.62 7.41 28.13 83.33 -60.92%
  QoQ % -33.38% 447.86% -26.51% 2.83% -73.66% -66.24% -
  Horiz. % 24.53% 36.82% 6.72% 9.14% 8.89% 33.76% 100.00%
EY 4.89 3.26 17.85 13.12 13.50 3.56 1.20 155.78%
  QoQ % 50.00% -81.74% 36.05% -2.81% 279.21% 196.67% -
  Horiz. % 407.50% 271.67% 1,487.50% 1,093.33% 1,125.00% 296.67% 100.00%
DY 3.26 0.00 11.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.85% 0.00% 100.00% - - - -
P/NAPS 2.09 1.35 1.21 0.94 0.67 0.50 0.59 132.92%
  QoQ % 54.81% 11.57% 28.72% 40.30% 34.00% -15.25% -
  Horiz. % 354.24% 228.81% 205.08% 159.32% 113.56% 84.75% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 -
Price 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 -
P/RPS 4.00 7.06 1.18 1.43 1.21 2.12 0.78 198.27%
  QoQ % -43.34% 498.31% -17.48% 18.18% -42.92% 171.79% -
  Horiz. % 512.82% 905.13% 151.28% 183.33% 155.13% 271.79% 100.00%
P/EPS 21.78 55.68 6.33 10.31 8.64 31.25 116.67 -67.44%
  QoQ % -60.88% 779.62% -38.60% 19.33% -72.35% -73.22% -
  Horiz. % 18.67% 47.72% 5.43% 8.84% 7.41% 26.78% 100.00%
EY 4.59 1.80 15.79 9.70 11.57 3.20 0.86 206.34%
  QoQ % 155.00% -88.60% 62.78% -16.16% 261.56% 272.09% -
  Horiz. % 533.72% 209.30% 1,836.05% 1,127.91% 1,345.35% 372.09% 100.00%
DY 3.06 0.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.60% 0.00% 100.00% - - - -
P/NAPS 2.23 2.45 1.37 1.28 0.78 0.56 0.82 95.19%
  QoQ % -8.98% 78.83% 7.03% 64.10% 39.29% -31.71% -
  Horiz. % 271.95% 298.78% 167.07% 156.10% 95.12% 68.29% 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.
 


 

212  166  554  1364 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers