Highlights

[CUSCAPI] QoQ Quarter Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     306.19%    YoY -     414.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 15,417 13,183 9,978 15,246 10,496 10,992 11,812 19.45%
  QoQ % 16.95% 32.12% -34.55% 45.26% -4.51% -6.94% -
  Horiz. % 130.52% 111.61% 84.47% 129.07% 88.86% 93.06% 100.00%
PBT 2,511 4,218 1,470 3,525 798 1,198 862 104.10%
  QoQ % -40.47% 186.94% -58.30% 341.73% -33.39% 38.98% -
  Horiz. % 291.30% 489.33% 170.53% 408.93% 92.58% 138.98% 100.00%
Tax -557 -46 -119 -637 -87 -140 -88 242.56%
  QoQ % -1,110.87% 61.34% 81.32% -632.18% 37.86% -59.09% -
  Horiz. % 632.95% 52.27% 135.23% 723.86% 98.86% 159.09% 100.00%
NP 1,954 4,172 1,351 2,888 711 1,058 774 85.51%
  QoQ % -53.16% 208.81% -53.22% 306.19% -32.80% 36.69% -
  Horiz. % 252.45% 539.02% 174.55% 373.13% 91.86% 136.69% 100.00%
NP to SH 1,954 4,172 1,351 2,888 711 1,058 774 85.51%
  QoQ % -53.16% 208.81% -53.22% 306.19% -32.80% 36.69% -
  Horiz. % 252.45% 539.02% 174.55% 373.13% 91.86% 136.69% 100.00%
Tax Rate 22.18 % 1.09 % 8.10 % 18.07 % 10.90 % 11.69 % 10.21 % 67.81%
  QoQ % 1,934.86% -86.54% -55.17% 65.78% -6.76% 14.50% -
  Horiz. % 217.24% 10.68% 79.33% 176.98% 106.76% 114.50% 100.00%
Total Cost 13,463 9,011 8,627 12,358 9,785 9,934 11,038 14.17%
  QoQ % 49.41% 4.45% -30.19% 26.30% -1.50% -10.00% -
  Horiz. % 121.97% 81.64% 78.16% 111.96% 88.65% 90.00% 100.00%
Net Worth 44,409 42,290 39,865 39,987 39,993 37,470 37,594 11.76%
  QoQ % 5.01% 6.08% -0.31% -0.02% 6.73% -0.33% -
  Horiz. % 118.13% 112.49% 106.04% 106.37% 106.38% 99.67% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,893 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 69.36 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,409 42,290 39,865 39,987 39,993 37,470 37,594 11.76%
  QoQ % 5.01% 6.08% -0.31% -0.02% 6.73% -0.33% -
  Horiz. % 118.13% 112.49% 106.04% 106.37% 106.38% 99.67% 100.00%
NOSH 222,045 222,580 221,475 222,153 222,187 220,416 221,142 0.27%
  QoQ % -0.24% 0.50% -0.31% -0.02% 0.80% -0.33% -
  Horiz. % 100.41% 100.65% 100.15% 100.46% 100.47% 99.67% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.67 % 31.65 % 13.54 % 18.94 % 6.77 % 9.63 % 6.55 % 55.31%
  QoQ % -59.97% 133.75% -28.51% 179.76% -29.70% 47.02% -
  Horiz. % 193.44% 483.21% 206.72% 289.16% 103.36% 147.02% 100.00%
ROE 4.40 % 9.87 % 3.39 % 7.22 % 1.78 % 2.82 % 2.06 % 65.93%
  QoQ % -55.42% 191.15% -53.05% 305.62% -36.88% 36.89% -
  Horiz. % 213.59% 479.13% 164.56% 350.49% 86.41% 136.89% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.94 5.92 4.51 6.86 4.72 4.99 5.34 19.11%
  QoQ % 17.23% 31.26% -34.26% 45.34% -5.41% -6.55% -
  Horiz. % 129.96% 110.86% 84.46% 128.46% 88.39% 93.45% 100.00%
EPS 0.88 1.88 0.61 1.30 0.32 0.48 0.35 85.01%
  QoQ % -53.19% 208.20% -53.08% 306.25% -33.33% 37.14% -
  Horiz. % 251.43% 537.14% 174.29% 371.43% 91.43% 137.14% 100.00%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 11.45%
  QoQ % 5.26% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 117.65% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.79 1.53 1.16 1.77 1.22 1.28 1.37 19.53%
  QoQ % 16.99% 31.90% -34.46% 45.08% -4.69% -6.57% -
  Horiz. % 130.66% 111.68% 84.67% 129.20% 89.05% 93.43% 100.00%
EPS 0.23 0.49 0.16 0.34 0.08 0.12 0.09 87.03%
  QoQ % -53.06% 206.25% -52.94% 325.00% -33.33% 33.33% -
  Horiz. % 255.56% 544.44% 177.78% 377.78% 88.89% 133.33% 100.00%
DPS 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0517 0.0492 0.0464 0.0465 0.0465 0.0436 0.0438 11.70%
  QoQ % 5.08% 6.03% -0.22% 0.00% 6.65% -0.46% -
  Horiz. % 118.04% 112.33% 105.94% 106.16% 106.16% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 -
P/RPS 3.89 3.88 3.77 1.75 1.91 2.01 1.68 75.11%
  QoQ % 0.26% 2.92% 115.43% -8.38% -4.98% 19.64% -
  Horiz. % 231.55% 230.95% 224.40% 104.17% 113.69% 119.64% 100.00%
P/EPS 30.68 12.27 27.87 9.23 28.13 20.83 25.71 12.52%
  QoQ % 150.04% -55.97% 201.95% -67.19% 35.05% -18.98% -
  Horiz. % 119.33% 47.72% 108.40% 35.90% 109.41% 81.02% 100.00%
EY 3.26 8.15 3.59 10.83 3.56 4.80 3.89 -11.12%
  QoQ % -60.00% 127.02% -66.85% 204.21% -25.83% 23.39% -
  Horiz. % 83.80% 209.51% 92.29% 278.41% 91.52% 123.39% 100.00%
DY 0.00 5.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.35 1.21 0.94 0.67 0.50 0.59 0.53 86.62%
  QoQ % 11.57% 28.72% 40.30% 34.00% -15.25% 11.32% -
  Horiz. % 254.72% 228.30% 177.36% 126.42% 94.34% 111.32% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 -
Price 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 -
P/RPS 7.06 4.39 5.11 2.04 2.12 2.81 2.62 93.76%
  QoQ % 60.82% -14.09% 150.49% -3.77% -24.56% 7.25% -
  Horiz. % 269.47% 167.56% 195.04% 77.86% 80.92% 107.25% 100.00%
P/EPS 55.68 13.87 37.70 10.77 31.25 29.17 40.00 24.69%
  QoQ % 301.44% -63.21% 250.05% -65.54% 7.13% -27.07% -
  Horiz. % 139.20% 34.67% 94.25% 26.93% 78.12% 72.93% 100.00%
EY 1.80 7.21 2.65 9.29 3.20 3.43 2.50 -19.68%
  QoQ % -75.03% 172.08% -71.47% 190.31% -6.71% 37.20% -
  Horiz. % 72.00% 288.40% 106.00% 371.60% 128.00% 137.20% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.45 1.37 1.28 0.78 0.56 0.82 0.82 107.58%
  QoQ % 78.83% 7.03% 64.10% 39.29% -31.71% 0.00% -
  Horiz. % 298.78% 167.07% 156.10% 95.12% 68.29% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.960.00 
 KOTRA 3.010.00 
 UCREST 0.130.00 
 GENM-C73 0.010.00 
 PUC 0.2250.00 
 WILLOW 0.430.00 
 EAH-WE 0.0150.00 
 IRIS 0.2550.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.420.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS