Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     36.16%    YoY -     37.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,570 12,128 53,595 40,144 27,234 15,417 48,903 -25.32%
  QoQ % 160.31% -77.37% 33.51% 47.40% 76.65% -68.47% -
  Horiz. % 64.56% 24.80% 109.59% 82.09% 55.69% 31.53% 100.00%
PBT 3,725 619 8,806 6,904 5,089 2,511 10,011 -48.30%
  QoQ % 501.78% -92.97% 27.55% 35.67% 102.67% -74.92% -
  Horiz. % 37.21% 6.18% 87.96% 68.96% 50.83% 25.08% 100.00%
Tax -78 -52 -175 -92 -86 -557 -888 -80.27%
  QoQ % -50.00% 70.29% -90.22% -6.98% 84.56% 37.27% -
  Horiz. % 8.78% 5.86% 19.71% 10.36% 9.68% 62.73% 100.00%
NP 3,647 567 8,631 6,812 5,003 1,954 9,123 -45.76%
  QoQ % 543.21% -93.43% 26.70% 36.16% 156.04% -78.58% -
  Horiz. % 39.98% 6.22% 94.61% 74.67% 54.84% 21.42% 100.00%
NP to SH 3,647 567 8,631 6,812 5,003 1,954 9,123 -45.76%
  QoQ % 543.21% -93.43% 26.70% 36.16% 156.04% -78.58% -
  Horiz. % 39.98% 6.22% 94.61% 74.67% 54.84% 21.42% 100.00%
Tax Rate 2.09 % 8.40 % 1.99 % 1.33 % 1.69 % 22.18 % 8.87 % -61.88%
  QoQ % -75.12% 322.11% 49.62% -21.30% -92.38% 150.06% -
  Horiz. % 23.56% 94.70% 22.44% 14.99% 19.05% 250.06% 100.00%
Total Cost 27,923 11,561 44,964 33,332 22,231 13,463 39,780 -21.03%
  QoQ % 141.53% -74.29% 34.90% 49.93% 65.13% -66.16% -
  Horiz. % 70.19% 29.06% 113.03% 83.79% 55.88% 33.84% 100.00%
Net Worth 58,743 56,699 53,993 46,749 48,918 44,409 42,227 24.64%
  QoQ % 3.60% 5.01% 15.50% -4.43% 10.15% 5.17% -
  Horiz. % 139.11% 134.27% 127.86% 110.71% 115.84% 105.17% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,671 3,697 3,374 3,339 3,335 - 5,778 -26.11%
  QoQ % -0.71% 9.58% 1.06% 0.12% 0.00% 0.00% -
  Horiz. % 63.54% 63.99% 58.40% 57.79% 57.72% 0.00% 100.00%
Div Payout % 100.67 % 652.17 % 39.10 % 49.02 % 66.67 % - % 63.34 % 36.23%
  QoQ % -84.56% 1,567.95% -20.24% -26.47% 0.00% 0.00% -
  Horiz. % 158.94% 1,029.63% 61.73% 77.39% 105.26% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 58,743 56,699 53,993 46,749 48,918 44,409 42,227 24.64%
  QoQ % 3.60% 5.01% 15.50% -4.43% 10.15% 5.17% -
  Horiz. % 139.11% 134.27% 127.86% 110.71% 115.84% 105.17% 100.00%
NOSH 244,765 246,521 224,973 222,614 222,355 222,045 222,249 6.65%
  QoQ % -0.71% 9.58% 1.06% 0.12% 0.14% -0.09% -
  Horiz. % 110.13% 110.92% 101.23% 100.16% 100.05% 99.91% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.55 % 4.68 % 16.10 % 16.97 % 18.37 % 12.67 % 18.66 % -27.39%
  QoQ % 146.79% -70.93% -5.13% -7.62% 44.99% -32.10% -
  Horiz. % 61.90% 25.08% 86.28% 90.94% 98.45% 67.90% 100.00%
ROE 6.21 % 1.00 % 15.99 % 14.57 % 10.23 % 4.40 % 21.60 % -56.47%
  QoQ % 521.00% -93.75% 9.75% 42.42% 132.50% -79.63% -
  Horiz. % 28.75% 4.63% 74.03% 67.45% 47.36% 20.37% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.90 4.92 23.82 18.03 12.25 6.94 22.00 -29.97%
  QoQ % 162.20% -79.35% 32.11% 47.18% 76.51% -68.45% -
  Horiz. % 58.64% 22.36% 108.27% 81.95% 55.68% 31.55% 100.00%
EPS 1.49 0.23 3.83 3.06 2.25 0.88 4.10 -49.11%
  QoQ % 547.83% -93.99% 25.16% 36.00% 155.68% -78.54% -
  Horiz. % 36.34% 5.61% 93.41% 74.63% 54.88% 21.46% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 0.00 2.60 -30.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 57.69% 57.69% 57.69% 0.00% 100.00%
NAPS 0.2400 0.2300 0.2400 0.2100 0.2200 0.2000 0.1900 16.87%
  QoQ % 4.35% -4.17% 14.29% -4.55% 10.00% 5.26% -
  Horiz. % 126.32% 121.05% 126.32% 110.53% 115.79% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.67 1.41 6.24 4.67 3.17 1.79 5.69 -25.37%
  QoQ % 160.28% -77.40% 33.62% 47.32% 77.09% -68.54% -
  Horiz. % 64.50% 24.78% 109.67% 82.07% 55.71% 31.46% 100.00%
EPS 0.42 0.07 1.00 0.79 0.58 0.23 1.06 -46.08%
  QoQ % 500.00% -93.00% 26.58% 36.21% 152.17% -78.30% -
  Horiz. % 39.62% 6.60% 94.34% 74.53% 54.72% 21.70% 100.00%
DPS 0.43 0.43 0.39 0.39 0.39 0.00 0.67 -25.62%
  QoQ % 0.00% 10.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.18% 64.18% 58.21% 58.21% 58.21% 0.00% 100.00%
NAPS 0.0684 0.0660 0.0628 0.0544 0.0569 0.0517 0.0491 24.76%
  QoQ % 3.64% 5.10% 15.44% -4.39% 10.06% 5.30% -
  Horiz. % 139.31% 134.42% 127.90% 110.79% 115.89% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3100 0.3700 0.3900 0.4100 0.4600 0.2700 0.2300 -
P/RPS 2.40 7.52 1.64 2.27 3.76 3.89 1.05 73.61%
  QoQ % -68.09% 358.54% -27.75% -39.63% -3.34% 270.48% -
  Horiz. % 228.57% 716.19% 156.19% 216.19% 358.10% 370.48% 100.00%
P/EPS 20.81 160.87 10.17 13.40 20.44 30.68 5.60 140.11%
  QoQ % -87.06% 1,481.81% -24.10% -34.44% -33.38% 447.86% -
  Horiz. % 371.61% 2,872.68% 181.61% 239.29% 365.00% 547.86% 100.00%
EY 4.81 0.62 9.84 7.46 4.89 3.26 17.85 -58.31%
  QoQ % 675.81% -93.70% 31.90% 52.56% 50.00% -81.74% -
  Horiz. % 26.95% 3.47% 55.13% 41.79% 27.39% 18.26% 100.00%
DY 4.84 4.05 3.85 3.66 3.26 0.00 11.30 -43.21%
  QoQ % 19.51% 5.19% 5.19% 12.27% 0.00% 0.00% -
  Horiz. % 42.83% 35.84% 34.07% 32.39% 28.85% 0.00% 100.00%
P/NAPS 1.29 1.61 1.63 1.95 2.09 1.35 1.21 4.36%
  QoQ % -19.88% -1.23% -16.41% -6.70% 54.81% 11.57% -
  Horiz. % 106.61% 133.06% 134.71% 161.16% 172.73% 111.57% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 -
Price 0.3900 0.3500 0.4000 0.4400 0.4900 0.4900 0.2600 -
P/RPS 3.02 7.11 1.68 2.44 4.00 7.06 1.18 87.21%
  QoQ % -57.52% 323.21% -31.15% -39.00% -43.34% 498.31% -
  Horiz. % 255.93% 602.54% 142.37% 206.78% 338.98% 598.31% 100.00%
P/EPS 26.17 152.17 10.43 14.38 21.78 55.68 6.33 157.82%
  QoQ % -82.80% 1,358.96% -27.47% -33.98% -60.88% 779.62% -
  Horiz. % 413.43% 2,403.95% 164.77% 227.17% 344.08% 879.62% 100.00%
EY 3.82 0.66 9.59 6.95 4.59 1.80 15.79 -61.21%
  QoQ % 478.79% -93.12% 37.99% 51.42% 155.00% -88.60% -
  Horiz. % 24.19% 4.18% 60.73% 44.02% 29.07% 11.40% 100.00%
DY 3.85 4.29 3.75 3.41 3.06 0.00 10.00 -47.11%
  QoQ % -10.26% 14.40% 9.97% 11.44% 0.00% 0.00% -
  Horiz. % 38.50% 42.90% 37.50% 34.10% 30.60% 0.00% 100.00%
P/NAPS 1.63 1.52 1.67 2.10 2.23 2.45 1.37 12.29%
  QoQ % 7.24% -8.98% -20.48% -5.83% -8.98% 78.83% -
  Horiz. % 118.98% 110.95% 121.90% 153.28% 162.77% 178.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

493  271  657  1034 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.075+0.005 
 KANGER 0.180.00 
 HIAPTEK 0.280.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS