Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -78.58%    YoY -     174.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,595 40,144 27,234 15,417 48,903 35,720 25,742 62.83%
  QoQ % 33.51% 47.40% 76.65% -68.47% 36.91% 38.76% -
  Horiz. % 208.20% 155.95% 105.80% 59.89% 189.97% 138.76% 100.00%
PBT 8,806 6,904 5,089 2,511 10,011 5,793 4,323 60.48%
  QoQ % 27.55% 35.67% 102.67% -74.92% 72.81% 34.00% -
  Horiz. % 203.70% 159.70% 117.72% 58.08% 231.58% 134.00% 100.00%
Tax -175 -92 -86 -557 -888 -843 -724 -61.10%
  QoQ % -90.22% -6.98% 84.56% 37.27% -5.34% -16.44% -
  Horiz. % 24.17% 12.71% 11.88% 76.93% 122.65% 116.44% 100.00%
NP 8,631 6,812 5,003 1,954 9,123 4,950 3,599 78.88%
  QoQ % 26.70% 36.16% 156.04% -78.58% 84.30% 37.54% -
  Horiz. % 239.82% 189.27% 139.01% 54.29% 253.49% 137.54% 100.00%
NP to SH 8,631 6,812 5,003 1,954 9,123 4,950 3,599 78.88%
  QoQ % 26.70% 36.16% 156.04% -78.58% 84.30% 37.54% -
  Horiz. % 239.82% 189.27% 139.01% 54.29% 253.49% 137.54% 100.00%
Tax Rate 1.99 % 1.33 % 1.69 % 22.18 % 8.87 % 14.55 % 16.75 % -75.74%
  QoQ % 49.62% -21.30% -92.38% 150.06% -39.04% -13.13% -
  Horiz. % 11.88% 7.94% 10.09% 132.42% 52.96% 86.87% 100.00%
Total Cost 44,964 33,332 22,231 13,463 39,780 30,770 22,143 60.15%
  QoQ % 34.90% 49.93% 65.13% -66.16% 29.28% 38.96% -
  Horiz. % 203.06% 150.53% 100.40% 60.80% 179.65% 138.96% 100.00%
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.10%
  QoQ % 15.50% -4.43% 10.15% 5.17% 5.69% -0.08% -
  Horiz. % 135.02% 116.91% 122.33% 111.05% 105.60% 99.92% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,374 3,339 3,335 - 5,778 - - -
  QoQ % 1.06% 0.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.40% 57.79% 57.72% 0.00% 100.00% - -
Div Payout % 39.10 % 49.02 % 66.67 % - % 63.34 % - % - % -
  QoQ % -20.24% -26.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.73% 77.39% 105.26% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 53,993 46,749 48,918 44,409 42,227 39,955 39,988 22.10%
  QoQ % 15.50% -4.43% 10.15% 5.17% 5.69% -0.08% -
  Horiz. % 135.02% 116.91% 122.33% 111.05% 105.60% 99.92% 100.00%
NOSH 224,973 222,614 222,355 222,045 222,249 221,973 222,160 0.84%
  QoQ % 1.06% 0.12% 0.14% -0.09% 0.12% -0.08% -
  Horiz. % 101.27% 100.20% 100.09% 99.95% 100.04% 99.92% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.10 % 16.97 % 18.37 % 12.67 % 18.66 % 13.86 % 13.98 % 9.84%
  QoQ % -5.13% -7.62% 44.99% -32.10% 34.63% -0.86% -
  Horiz. % 115.16% 121.39% 131.40% 90.63% 133.48% 99.14% 100.00%
ROE 15.99 % 14.57 % 10.23 % 4.40 % 21.60 % 12.39 % 9.00 % 46.54%
  QoQ % 9.75% 42.42% 132.50% -79.63% 74.33% 37.67% -
  Horiz. % 177.67% 161.89% 113.67% 48.89% 240.00% 137.67% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.82 18.03 12.25 6.94 22.00 16.09 11.59 61.44%
  QoQ % 32.11% 47.18% 76.51% -68.45% 36.73% 38.83% -
  Horiz. % 205.52% 155.57% 105.69% 59.88% 189.82% 138.83% 100.00%
EPS 3.83 3.06 2.25 0.88 4.10 2.23 1.62 77.19%
  QoQ % 25.16% 36.00% 155.68% -78.54% 83.86% 37.65% -
  Horiz. % 236.42% 188.89% 138.89% 54.32% 253.09% 137.65% 100.00%
DPS 1.50 1.50 1.50 0.00 2.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 57.69% 0.00% 100.00% - -
NAPS 0.2400 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 21.08%
  QoQ % 14.29% -4.55% 10.00% 5.26% 5.56% 0.00% -
  Horiz. % 133.33% 116.67% 122.22% 111.11% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.24 4.67 3.17 1.79 5.69 4.16 3.00 62.73%
  QoQ % 33.62% 47.32% 77.09% -68.54% 36.78% 38.67% -
  Horiz. % 208.00% 155.67% 105.67% 59.67% 189.67% 138.67% 100.00%
EPS 1.00 0.79 0.58 0.23 1.06 0.58 0.42 78.02%
  QoQ % 26.58% 36.21% 152.17% -78.30% 82.76% 38.10% -
  Horiz. % 238.10% 188.10% 138.10% 54.76% 252.38% 138.10% 100.00%
DPS 0.39 0.39 0.39 0.00 0.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.21% 58.21% 58.21% 0.00% 100.00% - -
NAPS 0.0628 0.0544 0.0569 0.0517 0.0491 0.0465 0.0465 22.11%
  QoQ % 15.44% -4.39% 10.06% 5.30% 5.59% 0.00% -
  Horiz. % 135.05% 116.99% 122.37% 111.18% 105.59% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3900 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 -
P/RPS 1.64 2.27 3.76 3.89 1.05 1.06 1.04 35.37%
  QoQ % -27.75% -39.63% -3.34% 270.48% -0.94% 1.92% -
  Horiz. % 157.69% 218.27% 361.54% 374.04% 100.96% 101.92% 100.00%
P/EPS 10.17 13.40 20.44 30.68 5.60 7.62 7.41 23.43%
  QoQ % -24.10% -34.44% -33.38% 447.86% -26.51% 2.83% -
  Horiz. % 137.25% 180.84% 275.84% 414.04% 75.57% 102.83% 100.00%
EY 9.84 7.46 4.89 3.26 17.85 13.12 13.50 -18.96%
  QoQ % 31.90% 52.56% 50.00% -81.74% 36.05% -2.81% -
  Horiz. % 72.89% 55.26% 36.22% 24.15% 132.22% 97.19% 100.00%
DY 3.85 3.66 3.26 0.00 11.30 0.00 0.00 -
  QoQ % 5.19% 12.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.07% 32.39% 28.85% 0.00% 100.00% - -
P/NAPS 1.63 1.95 2.09 1.35 1.21 0.94 0.67 80.59%
  QoQ % -16.41% -6.70% 54.81% 11.57% 28.72% 40.30% -
  Horiz. % 243.28% 291.04% 311.94% 201.49% 180.60% 140.30% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 -
Price 0.4000 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 -
P/RPS 1.68 2.44 4.00 7.06 1.18 1.43 1.21 24.38%
  QoQ % -31.15% -39.00% -43.34% 498.31% -17.48% 18.18% -
  Horiz. % 138.84% 201.65% 330.58% 583.47% 97.52% 118.18% 100.00%
P/EPS 10.43 14.38 21.78 55.68 6.33 10.31 8.64 13.34%
  QoQ % -27.47% -33.98% -60.88% 779.62% -38.60% 19.33% -
  Horiz. % 120.72% 166.44% 252.08% 644.44% 73.26% 119.33% 100.00%
EY 9.59 6.95 4.59 1.80 15.79 9.70 11.57 -11.73%
  QoQ % 37.99% 51.42% 155.00% -88.60% 62.78% -16.16% -
  Horiz. % 82.89% 60.07% 39.67% 15.56% 136.47% 83.84% 100.00%
DY 3.75 3.41 3.06 0.00 10.00 0.00 0.00 -
  QoQ % 9.97% 11.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 34.10% 30.60% 0.00% 100.00% - -
P/NAPS 1.67 2.10 2.23 2.45 1.37 1.28 0.78 65.89%
  QoQ % -20.48% -5.83% -8.98% 78.83% 7.03% 64.10% -
  Horiz. % 214.10% 269.23% 285.90% 314.10% 175.64% 164.10% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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