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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers