Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     84.30%    YoY -     3,395.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,144 27,234 15,417 48,903 35,720 25,742 10,496 144.37%
  QoQ % 47.40% 76.65% -68.47% 36.91% 38.76% 145.26% -
  Horiz. % 382.47% 259.47% 146.88% 465.92% 340.32% 245.26% 100.00%
PBT 6,904 5,089 2,511 10,011 5,793 4,323 798 320.88%
  QoQ % 35.67% 102.67% -74.92% 72.81% 34.00% 441.73% -
  Horiz. % 865.16% 637.72% 314.66% 1,254.51% 725.94% 541.73% 100.00%
Tax -92 -86 -557 -888 -843 -724 -87 3.79%
  QoQ % -6.98% 84.56% 37.27% -5.34% -16.44% -732.18% -
  Horiz. % 105.75% 98.85% 640.23% 1,020.69% 968.97% 832.18% 100.00%
NP 6,812 5,003 1,954 9,123 4,950 3,599 711 350.48%
  QoQ % 36.16% 156.04% -78.58% 84.30% 37.54% 406.19% -
  Horiz. % 958.09% 703.66% 274.82% 1,283.12% 696.20% 506.19% 100.00%
NP to SH 6,812 5,003 1,954 9,123 4,950 3,599 711 350.48%
  QoQ % 36.16% 156.04% -78.58% 84.30% 37.54% 406.19% -
  Horiz. % 958.09% 703.66% 274.82% 1,283.12% 696.20% 506.19% 100.00%
Tax Rate 1.33 % 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % 10.90 % -75.37%
  QoQ % -21.30% -92.38% 150.06% -39.04% -13.13% 53.67% -
  Horiz. % 12.20% 15.50% 203.49% 81.38% 133.49% 153.67% 100.00%
Total Cost 33,332 22,231 13,463 39,780 30,770 22,143 9,785 126.23%
  QoQ % 49.93% 65.13% -66.16% 29.28% 38.96% 126.30% -
  Horiz. % 340.64% 227.19% 137.59% 406.54% 314.46% 226.30% 100.00%
Net Worth 46,749 48,918 44,409 42,227 39,955 39,988 39,993 10.95%
  QoQ % -4.43% 10.15% 5.17% 5.69% -0.08% -0.01% -
  Horiz. % 116.89% 122.31% 111.04% 105.58% 99.90% 99.99% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,339 3,335 - 5,778 - - - -
  QoQ % 0.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.79% 57.72% 0.00% 100.00% - - -
Div Payout % 49.02 % 66.67 % - % 63.34 % - % - % - % -
  QoQ % -26.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.39% 105.26% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,749 48,918 44,409 42,227 39,955 39,988 39,993 10.95%
  QoQ % -4.43% 10.15% 5.17% 5.69% -0.08% -0.01% -
  Horiz. % 116.89% 122.31% 111.04% 105.58% 99.90% 99.99% 100.00%
NOSH 222,614 222,355 222,045 222,249 221,973 222,160 222,187 0.13%
  QoQ % 0.12% 0.14% -0.09% 0.12% -0.08% -0.01% -
  Horiz. % 100.19% 100.08% 99.94% 100.03% 99.90% 99.99% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.97 % 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 6.77 % 84.42%
  QoQ % -7.62% 44.99% -32.10% 34.63% -0.86% 106.50% -
  Horiz. % 250.66% 271.34% 187.15% 275.63% 204.73% 206.50% 100.00%
ROE 14.57 % 10.23 % 4.40 % 21.60 % 12.39 % 9.00 % 1.78 % 305.64%
  QoQ % 42.42% 132.50% -79.63% 74.33% 37.67% 405.62% -
  Horiz. % 818.54% 574.72% 247.19% 1,213.48% 696.07% 505.62% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.03 12.25 6.94 22.00 16.09 11.59 4.72 144.16%
  QoQ % 47.18% 76.51% -68.45% 36.73% 38.83% 145.55% -
  Horiz. % 381.99% 259.53% 147.03% 466.10% 340.89% 245.55% 100.00%
EPS 3.06 2.25 0.88 4.10 2.23 1.62 0.32 349.90%
  QoQ % 36.00% 155.68% -78.54% 83.86% 37.65% 406.25% -
  Horiz. % 956.25% 703.12% 275.00% 1,281.25% 696.88% 506.25% 100.00%
DPS 1.50 1.50 0.00 2.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 0.00% 100.00% - - -
NAPS 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 10.81%
  QoQ % -4.55% 10.00% 5.26% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 122.22% 111.11% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.67 3.17 1.79 5.69 4.16 3.00 1.22 144.50%
  QoQ % 47.32% 77.09% -68.54% 36.78% 38.67% 145.90% -
  Horiz. % 382.79% 259.84% 146.72% 466.39% 340.98% 245.90% 100.00%
EPS 0.79 0.58 0.23 1.06 0.58 0.42 0.08 359.64%
  QoQ % 36.21% 152.17% -78.30% 82.76% 38.10% 425.00% -
  Horiz. % 987.50% 725.00% 287.50% 1,325.00% 725.00% 525.00% 100.00%
DPS 0.39 0.39 0.00 0.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.21% 58.21% 0.00% 100.00% - - -
NAPS 0.0544 0.0569 0.0517 0.0491 0.0465 0.0465 0.0465 11.02%
  QoQ % -4.39% 10.06% 5.30% 5.59% 0.00% 0.00% -
  Horiz. % 116.99% 122.37% 111.18% 105.59% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 -
P/RPS 2.27 3.76 3.89 1.05 1.06 1.04 1.91 12.19%
  QoQ % -39.63% -3.34% 270.48% -0.94% 1.92% -45.55% -
  Horiz. % 118.85% 196.86% 203.66% 54.97% 55.50% 54.45% 100.00%
P/EPS 13.40 20.44 30.68 5.60 7.62 7.41 28.13 -38.98%
  QoQ % -34.44% -33.38% 447.86% -26.51% 2.83% -73.66% -
  Horiz. % 47.64% 72.66% 109.07% 19.91% 27.09% 26.34% 100.00%
EY 7.46 4.89 3.26 17.85 13.12 13.50 3.56 63.68%
  QoQ % 52.56% 50.00% -81.74% 36.05% -2.81% 279.21% -
  Horiz. % 209.55% 137.36% 91.57% 501.40% 368.54% 379.21% 100.00%
DY 3.66 3.26 0.00 11.30 0.00 0.00 0.00 -
  QoQ % 12.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.39% 28.85% 0.00% 100.00% - - -
P/NAPS 1.95 2.09 1.35 1.21 0.94 0.67 0.50 147.56%
  QoQ % -6.70% 54.81% 11.57% 28.72% 40.30% 34.00% -
  Horiz. % 390.00% 418.00% 270.00% 242.00% 188.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 -
Price 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 -
P/RPS 2.44 4.00 7.06 1.18 1.43 1.21 2.12 9.82%
  QoQ % -39.00% -43.34% 498.31% -17.48% 18.18% -42.92% -
  Horiz. % 115.09% 188.68% 333.02% 55.66% 67.45% 57.08% 100.00%
P/EPS 14.38 21.78 55.68 6.33 10.31 8.64 31.25 -40.37%
  QoQ % -33.98% -60.88% 779.62% -38.60% 19.33% -72.35% -
  Horiz. % 46.02% 69.70% 178.18% 20.26% 32.99% 27.65% 100.00%
EY 6.95 4.59 1.80 15.79 9.70 11.57 3.20 67.63%
  QoQ % 51.42% 155.00% -88.60% 62.78% -16.16% 261.56% -
  Horiz. % 217.19% 143.44% 56.25% 493.44% 303.12% 361.56% 100.00%
DY 3.41 3.06 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 11.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.10% 30.60% 0.00% 100.00% - - -
P/NAPS 2.10 2.23 2.45 1.37 1.28 0.78 0.56 141.18%
  QoQ % -5.83% -8.98% 78.83% 7.03% 64.10% 39.29% -
  Horiz. % 375.00% 398.21% 437.50% 244.64% 228.57% 139.29% 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.
 


 

258  179  567  1292 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 HSI-C7K 0.345+0.01 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

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. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers