Highlights

[CUSCAPI] QoQ Quarter Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     443.21%    YoY -     1.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,772 14,177 14,492 19,442 12,128 13,451 12,910 -5.96%
  QoQ % -16.96% -2.17% -25.46% 60.31% -9.84% 4.19% -
  Horiz. % 91.19% 109.81% 112.25% 150.60% 93.94% 104.19% 100.00%
PBT 628 1,721 1,137 3,103 619 1,903 1,815 -50.68%
  QoQ % -63.51% 51.36% -63.36% 401.29% -67.47% 4.85% -
  Horiz. % 34.60% 94.82% 62.64% 170.96% 34.10% 104.85% 100.00%
Tax -2 -89 -28 -23 -52 -84 -6 -51.89%
  QoQ % 97.75% -217.86% -21.74% 55.77% 38.10% -1,300.00% -
  Horiz. % 33.33% 1,483.33% 466.67% 383.33% 866.67% 1,400.00% 100.00%
NP 626 1,632 1,109 3,080 567 1,819 1,809 -50.68%
  QoQ % -61.64% 47.16% -63.99% 443.21% -68.83% 0.55% -
  Horiz. % 34.60% 90.22% 61.30% 170.26% 31.34% 100.55% 100.00%
NP to SH 595 1,632 1,109 3,080 567 1,819 1,809 -52.32%
  QoQ % -63.54% 47.16% -63.99% 443.21% -68.83% 0.55% -
  Horiz. % 32.89% 90.22% 61.30% 170.26% 31.34% 100.55% 100.00%
Tax Rate 0.32 % 5.17 % 2.46 % 0.74 % 8.40 % 4.41 % 0.33 % -2.03%
  QoQ % -93.81% 110.16% 232.43% -91.19% 90.48% 1,236.36% -
  Horiz. % 96.97% 1,566.67% 745.45% 224.24% 2,545.45% 1,336.36% 100.00%
Total Cost 11,146 12,545 13,383 16,362 11,561 11,632 11,101 0.27%
  QoQ % -11.15% -6.26% -18.21% 41.53% -0.61% 4.78% -
  Horiz. % 100.41% 113.01% 120.56% 147.39% 104.14% 104.78% 100.00%
Net Worth 61,979 63,331 61,611 58,666 56,699 60,899 46,899 20.40%
  QoQ % -2.14% 2.79% 5.02% 3.47% -6.90% 29.85% -
  Horiz. % 132.15% 135.03% 131.37% 125.09% 120.90% 129.85% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,718 3,653 - - 3,697 - - -
  QoQ % 1.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.57% 98.81% 0.00% 0.00% 100.00% - -
Div Payout % 625.00 % 223.88 % - % - % 652.17 % - % - % -
  QoQ % 179.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 34.33% 0.00% 0.00% 100.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 61,979 63,331 61,611 58,666 56,699 60,899 46,899 20.40%
  QoQ % -2.14% 2.79% 5.02% 3.47% -6.90% 29.85% -
  Horiz. % 132.15% 135.03% 131.37% 125.09% 120.90% 129.85% 100.00%
NOSH 247,916 243,582 246,444 244,444 246,521 234,230 223,333 7.20%
  QoQ % 1.78% -1.16% 0.82% -0.84% 5.25% 4.88% -
  Horiz. % 111.01% 109.07% 110.35% 109.45% 110.38% 104.88% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32 % 11.51 % 7.65 % 15.84 % 4.68 % 13.52 % 14.01 % -47.53%
  QoQ % -53.78% 50.46% -51.70% 238.46% -65.38% -3.50% -
  Horiz. % 37.97% 82.16% 54.60% 113.06% 33.40% 96.50% 100.00%
ROE 0.96 % 2.58 % 1.80 % 5.25 % 1.00 % 2.99 % 3.86 % -60.42%
  QoQ % -62.79% 43.33% -65.71% 425.00% -66.56% -22.54% -
  Horiz. % 24.87% 66.84% 46.63% 136.01% 25.91% 77.46% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.75 5.82 5.88 7.95 4.92 5.74 5.78 -12.25%
  QoQ % -18.38% -1.02% -26.04% 61.59% -14.29% -0.69% -
  Horiz. % 82.18% 100.69% 101.73% 137.54% 85.12% 99.31% 100.00%
EPS 0.24 0.67 0.45 1.26 0.23 0.78 0.81 -55.52%
  QoQ % -64.18% 48.89% -64.29% 447.83% -70.51% -3.70% -
  Horiz. % 29.63% 82.72% 55.56% 155.56% 28.40% 96.30% 100.00%
DPS 1.50 1.50 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2600 0.2500 0.2400 0.2300 0.2600 0.2100 12.31%
  QoQ % -3.85% 4.00% 4.17% 4.35% -11.54% 23.81% -
  Horiz. % 119.05% 123.81% 119.05% 114.29% 109.52% 123.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.37 1.65 1.69 2.26 1.41 1.57 1.50 -5.86%
  QoQ % -16.97% -2.37% -25.22% 60.28% -10.19% 4.67% -
  Horiz. % 91.33% 110.00% 112.67% 150.67% 94.00% 104.67% 100.00%
EPS 0.07 0.19 0.13 0.36 0.07 0.21 0.21 -51.89%
  QoQ % -63.16% 46.15% -63.89% 414.29% -66.67% 0.00% -
  Horiz. % 33.33% 90.48% 61.90% 171.43% 33.33% 100.00% 100.00%
DPS 0.43 0.43 0.00 0.00 0.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.0721 0.0737 0.0717 0.0683 0.0660 0.0709 0.0546 20.34%
  QoQ % -2.17% 2.79% 4.98% 3.48% -6.91% 29.85% -
  Horiz. % 132.05% 134.98% 131.32% 125.09% 120.88% 129.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 -
P/RPS 7.06 5.84 5.78 3.90 7.52 6.79 7.09 -0.28%
  QoQ % 20.89% 1.04% 48.21% -48.14% 10.75% -4.23% -
  Horiz. % 99.58% 82.37% 81.52% 55.01% 106.06% 95.77% 100.00%
P/EPS 139.58 50.75 75.56 24.60 160.87 50.22 50.62 96.52%
  QoQ % 175.03% -32.83% 207.15% -84.71% 220.33% -0.79% -
  Horiz. % 275.74% 100.26% 149.27% 48.60% 317.80% 99.21% 100.00%
EY 0.72 1.97 1.32 4.06 0.62 1.99 1.98 -49.02%
  QoQ % -63.45% 49.24% -67.49% 554.84% -68.84% 0.51% -
  Horiz. % 36.36% 99.49% 66.67% 205.05% 31.31% 100.51% 100.00%
DY 4.48 4.41 0.00 0.00 4.05 0.00 0.00 -
  QoQ % 1.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.62% 108.89% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.31 1.36 1.29 1.61 1.50 1.95 -22.11%
  QoQ % 2.29% -3.68% 5.43% -19.88% 7.33% -23.08% -
  Horiz. % 68.72% 67.18% 69.74% 66.15% 82.56% 76.92% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 -
Price 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 -
P/RPS 5.48 5.67 5.95 4.90 7.11 6.97 7.61 -19.64%
  QoQ % -3.35% -4.71% 21.43% -31.08% 2.01% -8.41% -
  Horiz. % 72.01% 74.51% 78.19% 64.39% 93.43% 91.59% 100.00%
P/EPS 108.33 49.25 77.78 30.95 152.17 51.51 54.32 58.37%
  QoQ % 119.96% -36.68% 151.31% -79.66% 195.42% -5.17% -
  Horiz. % 199.43% 90.67% 143.19% 56.98% 280.14% 94.83% 100.00%
EY 0.92 2.03 1.29 3.23 0.66 1.94 1.84 -36.98%
  QoQ % -54.68% 57.36% -60.06% 389.39% -65.98% 5.43% -
  Horiz. % 50.00% 110.33% 70.11% 175.54% 35.87% 105.43% 100.00%
DY 5.77 4.55 0.00 0.00 4.29 0.00 0.00 -
  QoQ % 26.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.50% 106.06% 0.00% 0.00% 100.00% - -
P/NAPS 1.04 1.27 1.40 1.63 1.52 1.54 2.10 -37.38%
  QoQ % -18.11% -9.29% -14.11% 7.24% -1.30% -26.67% -
  Horiz. % 49.52% 60.48% 66.67% 77.62% 72.38% 73.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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!

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. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS