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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers