Highlights

[CUSCAPI] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -93.43%    YoY -     -70.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 58,943 46,062 31,570 12,128 53,595 40,144 27,234 66.93%
  QoQ % 27.96% 45.90% 160.31% -77.37% 33.51% 47.40% -
  Horiz. % 216.43% 169.13% 115.92% 44.53% 196.79% 147.40% 100.00%
PBT 6,798 4,859 3,725 619 8,806 6,904 5,089 21.19%
  QoQ % 39.91% 30.44% 501.78% -92.97% 27.55% 35.67% -
  Horiz. % 133.58% 95.48% 73.20% 12.16% 173.04% 135.67% 100.00%
Tax -18 -103 -78 -52 -175 -92 -86 -64.58%
  QoQ % 82.52% -32.05% -50.00% 70.29% -90.22% -6.98% -
  Horiz. % 20.93% 119.77% 90.70% 60.47% 203.49% 106.98% 100.00%
NP 6,780 4,756 3,647 567 8,631 6,812 5,003 22.35%
  QoQ % 42.56% 30.41% 543.21% -93.43% 26.70% 36.16% -
  Horiz. % 135.52% 95.06% 72.90% 11.33% 172.52% 136.16% 100.00%
NP to SH 6,780 4,756 3,647 567 8,631 6,812 5,003 22.35%
  QoQ % 42.56% 30.41% 543.21% -93.43% 26.70% 36.16% -
  Horiz. % 135.52% 95.06% 72.90% 11.33% 172.52% 136.16% 100.00%
Tax Rate 0.26 % 2.12 % 2.09 % 8.40 % 1.99 % 1.33 % 1.69 % -71.13%
  QoQ % -87.74% 1.44% -75.12% 322.11% 49.62% -21.30% -
  Horiz. % 15.38% 125.44% 123.67% 497.04% 117.75% 78.70% 100.00%
Total Cost 52,163 41,306 27,923 11,561 44,964 33,332 22,231 76.12%
  QoQ % 26.28% 47.93% 141.53% -74.29% 34.90% 49.93% -
  Horiz. % 234.64% 185.80% 125.60% 52.00% 202.26% 149.93% 100.00%
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
  QoQ % 3.83% 4.33% 3.60% 5.01% 15.50% -4.43% -
  Horiz. % 130.08% 125.29% 120.09% 115.91% 110.38% 95.57% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,671 3,677 3,671 3,697 3,374 3,339 3,335 6.58%
  QoQ % -0.16% 0.16% -0.71% 9.58% 1.06% 0.12% -
  Horiz. % 110.07% 110.25% 110.08% 110.87% 101.18% 100.12% 100.00%
Div Payout % 54.15 % 77.32 % 100.67 % 652.17 % 39.10 % 49.02 % 66.67 % -12.89%
  QoQ % -29.97% -23.19% -84.56% 1,567.95% -20.24% -26.47% -
  Horiz. % 81.22% 115.97% 151.00% 978.21% 58.65% 73.53% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
  QoQ % 3.83% 4.33% 3.60% 5.01% 15.50% -4.43% -
  Horiz. % 130.08% 125.29% 120.09% 115.91% 110.38% 95.57% 100.00%
NOSH 244,750 245,154 244,765 246,521 224,973 222,614 222,355 6.58%
  QoQ % -0.16% 0.16% -0.71% 9.58% 1.06% 0.12% -
  Horiz. % 110.07% 110.25% 110.08% 110.87% 101.18% 100.12% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.50 % 10.33 % 11.55 % 4.68 % 16.10 % 16.97 % 18.37 % -26.72%
  QoQ % 11.33% -10.56% 146.79% -70.93% -5.13% -7.62% -
  Horiz. % 62.60% 56.23% 62.87% 25.48% 87.64% 92.38% 100.00%
ROE 10.65 % 7.76 % 6.21 % 1.00 % 15.99 % 14.57 % 10.23 % 2.71%
  QoQ % 37.24% 24.96% 521.00% -93.75% 9.75% 42.42% -
  Horiz. % 104.11% 75.86% 60.70% 9.78% 156.30% 142.42% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.08 18.79 12.90 4.92 23.82 18.03 12.25 56.60%
  QoQ % 28.15% 45.66% 162.20% -79.35% 32.11% 47.18% -
  Horiz. % 196.57% 153.39% 105.31% 40.16% 194.45% 147.18% 100.00%
EPS 2.77 1.94 1.49 0.23 3.83 3.06 2.25 14.80%
  QoQ % 42.78% 30.20% 547.83% -93.99% 25.16% 36.00% -
  Horiz. % 123.11% 86.22% 66.22% 10.22% 170.22% 136.00% 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 0.2600 0.2500 0.2400 0.2300 0.2400 0.2100 0.2200 11.72%
  QoQ % 4.00% 4.17% 4.35% -4.17% 14.29% -4.55% -
  Horiz. % 118.18% 113.64% 109.09% 104.55% 109.09% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.86 5.36 3.67 1.41 6.24 4.67 3.17 66.91%
  QoQ % 27.99% 46.05% 160.28% -77.40% 33.62% 47.32% -
  Horiz. % 216.40% 169.09% 115.77% 44.48% 196.85% 147.32% 100.00%
EPS 0.79 0.55 0.42 0.07 1.00 0.79 0.58 22.76%
  QoQ % 43.64% 30.95% 500.00% -93.00% 26.58% 36.21% -
  Horiz. % 136.21% 94.83% 72.41% 12.07% 172.41% 136.21% 100.00%
DPS 0.43 0.43 0.43 0.43 0.39 0.39 0.39 6.69%
  QoQ % 0.00% 0.00% 0.00% 10.26% 0.00% 0.00% -
  Horiz. % 110.26% 110.26% 110.26% 110.26% 100.00% 100.00% 100.00%
NAPS 0.0741 0.0713 0.0684 0.0660 0.0628 0.0544 0.0569 19.16%
  QoQ % 3.93% 4.24% 3.64% 5.10% 15.44% -4.39% -
  Horiz. % 130.23% 125.31% 120.21% 115.99% 110.37% 95.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 -
P/RPS 1.41 1.81 2.40 7.52 1.64 2.27 3.76 -47.84%
  QoQ % -22.10% -24.58% -68.09% 358.54% -27.75% -39.63% -
  Horiz. % 37.50% 48.14% 63.83% 200.00% 43.62% 60.37% 100.00%
P/EPS 12.27 17.53 20.81 160.87 10.17 13.40 20.44 -28.73%
  QoQ % -30.01% -15.76% -87.06% 1,481.81% -24.10% -34.44% -
  Horiz. % 60.03% 85.76% 101.81% 787.04% 49.76% 65.56% 100.00%
EY 8.15 5.71 4.81 0.62 9.84 7.46 4.89 40.35%
  QoQ % 42.73% 18.71% 675.81% -93.70% 31.90% 52.56% -
  Horiz. % 166.67% 116.77% 98.36% 12.68% 201.23% 152.56% 100.00%
DY 4.41 4.41 4.84 4.05 3.85 3.66 3.26 22.20%
  QoQ % 0.00% -8.88% 19.51% 5.19% 5.19% 12.27% -
  Horiz. % 135.28% 135.28% 148.47% 124.23% 118.10% 112.27% 100.00%
P/NAPS 1.31 1.36 1.29 1.61 1.63 1.95 2.09 -26.66%
  QoQ % -3.68% 5.43% -19.88% -1.23% -16.41% -6.70% -
  Horiz. % 62.68% 65.07% 61.72% 77.03% 77.99% 93.30% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 -
Price 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 -
P/RPS 1.37 1.86 3.02 7.11 1.68 2.44 4.00 -50.89%
  QoQ % -26.34% -38.41% -57.52% 323.21% -31.15% -39.00% -
  Horiz. % 34.25% 46.50% 75.50% 177.75% 42.00% 61.00% 100.00%
P/EPS 11.91 18.04 26.17 152.17 10.43 14.38 21.78 -33.01%
  QoQ % -33.98% -31.07% -82.80% 1,358.96% -27.47% -33.98% -
  Horiz. % 54.68% 82.83% 120.16% 698.67% 47.89% 66.02% 100.00%
EY 8.39 5.54 3.82 0.66 9.59 6.95 4.59 49.22%
  QoQ % 51.44% 45.03% 478.79% -93.12% 37.99% 51.42% -
  Horiz. % 182.79% 120.70% 83.22% 14.38% 208.93% 151.42% 100.00%
DY 4.55 4.29 3.85 4.29 3.75 3.41 3.06 30.12%
  QoQ % 6.06% 11.43% -10.26% 14.40% 9.97% 11.44% -
  Horiz. % 148.69% 140.20% 125.82% 140.20% 122.55% 111.44% 100.00%
P/NAPS 1.27 1.40 1.63 1.52 1.67 2.10 2.23 -31.18%
  QoQ % -9.29% -14.11% 7.24% -8.98% -20.48% -5.83% -
  Horiz. % 56.95% 62.78% 73.09% 68.16% 74.89% 94.17% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers