Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     42.56%    YoY -     -21.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,861 26,151 11,772 58,943 46,062 31,570 12,128 105.87%
  QoQ % 37.13% 122.15% -80.03% 27.96% 45.90% 160.31% -
  Horiz. % 295.69% 215.62% 97.06% 486.01% 379.80% 260.31% 100.00%
PBT -1,647 1,000 628 6,798 4,859 3,725 619 -
  QoQ % -264.70% 59.24% -90.76% 39.91% 30.44% 501.78% -
  Horiz. % -266.07% 161.55% 101.45% 1,098.22% 784.98% 601.78% 100.00%
Tax -185 -34 -2 -18 -103 -78 -52 132.87%
  QoQ % -444.12% -1,600.00% 88.89% 82.52% -32.05% -50.00% -
  Horiz. % 355.77% 65.38% 3.85% 34.62% 198.08% 150.00% 100.00%
NP -1,832 966 626 6,780 4,756 3,647 567 -
  QoQ % -289.65% 54.31% -90.77% 42.56% 30.41% 543.21% -
  Horiz. % -323.10% 170.37% 110.41% 1,195.77% 838.80% 643.21% 100.00%
NP to SH -1,832 966 595 6,780 4,756 3,647 567 -
  QoQ % -289.65% 62.35% -91.22% 42.56% 30.41% 543.21% -
  Horiz. % -323.10% 170.37% 104.94% 1,195.77% 838.80% 643.21% 100.00%
Tax Rate - % 3.40 % 0.32 % 0.26 % 2.12 % 2.09 % 8.40 % -
  QoQ % 0.00% 962.50% 23.08% -87.74% 1.44% -75.12% -
  Horiz. % 0.00% 40.48% 3.81% 3.10% 25.24% 24.88% 100.00%
Total Cost 37,693 25,185 11,146 52,163 41,306 27,923 11,561 119.72%
  QoQ % 49.66% 125.96% -78.63% 26.28% 47.93% 141.53% -
  Horiz. % 326.04% 217.84% 96.41% 451.20% 357.29% 241.53% 100.00%
Net Worth 88,076 93,483 61,979 63,635 61,288 58,743 56,699 34.09%
  QoQ % -5.78% 50.83% -2.60% 3.83% 4.33% 3.60% -
  Horiz. % 155.34% 164.87% 109.31% 112.23% 108.09% 103.60% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,284 4,674 3,718 3,671 3,677 3,671 3,697 26.85%
  QoQ % 13.06% 25.69% 1.29% -0.16% 0.16% -0.71% -
  Horiz. % 142.91% 126.40% 100.57% 99.28% 99.45% 99.29% 100.00%
Div Payout % - % 483.87 % 625.00 % 54.15 % 77.32 % 100.67 % 652.17 % -
  QoQ % 0.00% -22.58% 1,054.20% -29.97% -23.19% -84.56% -
  Horiz. % 0.00% 74.19% 95.83% 8.30% 11.86% 15.44% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 88,076 93,483 61,979 63,635 61,288 58,743 56,699 34.09%
  QoQ % -5.78% 50.83% -2.60% 3.83% 4.33% 3.60% -
  Horiz. % 155.34% 164.87% 109.31% 112.23% 108.09% 103.60% 100.00%
NOSH 352,307 311,612 247,916 244,750 245,154 244,765 246,521 26.85%
  QoQ % 13.06% 25.69% 1.29% -0.16% 0.16% -0.71% -
  Horiz. % 142.91% 126.40% 100.57% 99.28% 99.45% 99.29% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.11 % 3.69 % 5.32 % 11.50 % 10.33 % 11.55 % 4.68 % -
  QoQ % -238.48% -30.64% -53.74% 11.33% -10.56% 146.79% -
  Horiz. % -109.19% 78.85% 113.68% 245.73% 220.73% 246.79% 100.00%
ROE -2.08 % 1.03 % 0.96 % 10.65 % 7.76 % 6.21 % 1.00 % -
  QoQ % -301.94% 7.29% -90.99% 37.24% 24.96% 521.00% -
  Horiz. % -208.00% 103.00% 96.00% 1,065.00% 776.00% 621.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.18 8.39 4.75 24.08 18.79 12.90 4.92 62.30%
  QoQ % 21.33% 76.63% -80.27% 28.15% 45.66% 162.20% -
  Horiz. % 206.91% 170.53% 96.54% 489.43% 381.91% 262.20% 100.00%
EPS -0.52 0.31 0.24 2.77 1.94 1.49 0.23 -
  QoQ % -267.74% 29.17% -91.34% 42.78% 30.20% 547.83% -
  Horiz. % -226.09% 134.78% 104.35% 1,204.35% 843.48% 647.83% 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 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 5.71%
  QoQ % -16.67% 20.00% -3.85% 4.00% 4.17% 4.35% -
  Horiz. % 108.70% 130.43% 108.70% 113.04% 108.70% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.17 3.04 1.37 6.86 5.36 3.67 1.41 105.90%
  QoQ % 37.17% 121.90% -80.03% 27.99% 46.05% 160.28% -
  Horiz. % 295.74% 215.60% 97.16% 486.52% 380.14% 260.28% 100.00%
EPS -0.21 0.11 0.07 0.79 0.55 0.42 0.07 -
  QoQ % -290.91% 57.14% -91.14% 43.64% 30.95% 500.00% -
  Horiz. % -300.00% 157.14% 100.00% 1,128.57% 785.71% 600.00% 100.00%
DPS 0.62 0.54 0.43 0.43 0.43 0.43 0.43 27.60%
  QoQ % 14.81% 25.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.19% 125.58% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1025 0.1088 0.0721 0.0741 0.0713 0.0684 0.0660 34.07%
  QoQ % -5.79% 50.90% -2.70% 3.93% 4.24% 3.64% -
  Horiz. % 155.30% 164.85% 109.24% 112.27% 108.03% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 -
P/RPS 3.88 4.05 7.06 1.41 1.81 2.40 7.52 -35.64%
  QoQ % -4.20% -42.63% 400.71% -22.10% -24.58% -68.09% -
  Horiz. % 51.60% 53.86% 93.88% 18.75% 24.07% 31.91% 100.00%
P/EPS -75.96 109.68 139.58 12.27 17.53 20.81 160.87 -
  QoQ % -169.26% -21.42% 1,037.57% -30.01% -15.76% -87.06% -
  Horiz. % -47.22% 68.18% 86.77% 7.63% 10.90% 12.94% 100.00%
EY -1.32 0.91 0.72 8.15 5.71 4.81 0.62 -
  QoQ % -245.05% 26.39% -91.17% 42.73% 18.71% 675.81% -
  Horiz. % -212.90% 146.77% 116.13% 1,314.52% 920.97% 775.81% 100.00%
DY 3.80 4.41 4.48 4.41 4.41 4.84 4.05 -4.16%
  QoQ % -13.83% -1.56% 1.59% 0.00% -8.88% 19.51% -
  Horiz. % 93.83% 108.89% 110.62% 108.89% 108.89% 119.51% 100.00%
P/NAPS 1.58 1.13 1.34 1.31 1.36 1.29 1.61 -1.24%
  QoQ % 39.82% -15.67% 2.29% -3.68% 5.43% -19.88% -
  Horiz. % 98.14% 70.19% 83.23% 81.37% 84.47% 80.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 -
Price 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 -
P/RPS 4.08 4.35 5.48 1.37 1.86 3.02 7.11 -30.92%
  QoQ % -6.21% -20.62% 300.00% -26.34% -38.41% -57.52% -
  Horiz. % 57.38% 61.18% 77.07% 19.27% 26.16% 42.48% 100.00%
P/EPS -79.81 117.74 108.33 11.91 18.04 26.17 152.17 -
  QoQ % -167.78% 8.69% 809.57% -33.98% -31.07% -82.80% -
  Horiz. % -52.45% 77.37% 71.19% 7.83% 11.86% 17.20% 100.00%
EY -1.25 0.85 0.92 8.39 5.54 3.82 0.66 -
  QoQ % -247.06% -7.61% -89.03% 51.44% 45.03% 478.79% -
  Horiz. % -189.39% 128.79% 139.39% 1,271.21% 839.39% 578.79% 100.00%
DY 3.61 4.11 5.77 4.55 4.29 3.85 4.29 -10.86%
  QoQ % -12.17% -28.77% 26.81% 6.06% 11.43% -10.26% -
  Horiz. % 84.15% 95.80% 134.50% 106.06% 100.00% 89.74% 100.00%
P/NAPS 1.66 1.22 1.04 1.27 1.40 1.63 1.52 6.04%
  QoQ % 36.07% 17.31% -18.11% -9.29% -14.11% 7.24% -
  Horiz. % 109.21% 80.26% 68.42% 83.55% 92.11% 107.24% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers