Highlights

[CUSCAPI] QoQ Quarter Result on 2011-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -40.67%    YoY -     33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,442 12,128 13,451 12,910 11,817 15,417 13,183 29.59%
  QoQ % 60.31% -9.84% 4.19% 9.25% -23.35% 16.95% -
  Horiz. % 147.48% 92.00% 102.03% 97.93% 89.64% 116.95% 100.00%
PBT 3,103 619 1,903 1,815 2,578 2,511 4,218 -18.52%
  QoQ % 401.29% -67.47% 4.85% -29.60% 2.67% -40.47% -
  Horiz. % 73.57% 14.68% 45.12% 43.03% 61.12% 59.53% 100.00%
Tax -23 -52 -84 -6 471 -557 -46 -37.03%
  QoQ % 55.77% 38.10% -1,300.00% -101.27% 184.56% -1,110.87% -
  Horiz. % 50.00% 113.04% 182.61% 13.04% -1,023.91% 1,210.87% 100.00%
NP 3,080 567 1,819 1,809 3,049 1,954 4,172 -18.33%
  QoQ % 443.21% -68.83% 0.55% -40.67% 56.04% -53.16% -
  Horiz. % 73.83% 13.59% 43.60% 43.36% 73.08% 46.84% 100.00%
NP to SH 3,080 567 1,819 1,809 3,049 1,954 4,172 -18.33%
  QoQ % 443.21% -68.83% 0.55% -40.67% 56.04% -53.16% -
  Horiz. % 73.83% 13.59% 43.60% 43.36% 73.08% 46.84% 100.00%
Tax Rate 0.74 % 8.40 % 4.41 % 0.33 % -18.27 % 22.18 % 1.09 % -22.77%
  QoQ % -91.19% 90.48% 1,236.36% 101.81% -182.37% 1,934.86% -
  Horiz. % 67.89% 770.64% 404.59% 30.28% -1,676.15% 2,034.86% 100.00%
Total Cost 16,362 11,561 11,632 11,101 8,768 13,463 9,011 48.89%
  QoQ % 41.53% -0.61% 4.78% 26.61% -34.87% 49.41% -
  Horiz. % 181.58% 128.30% 129.09% 123.19% 97.30% 149.41% 100.00%
Net Worth 58,666 56,699 60,899 46,899 48,962 44,409 42,290 24.41%
  QoQ % 3.47% -6.90% 29.85% -4.21% 10.25% 5.01% -
  Horiz. % 138.72% 134.07% 144.00% 110.90% 115.78% 105.01% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 3,697 - - 3,338 - 2,893 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.80% 0.00% 0.00% 115.37% 0.00% 100.00%
Div Payout % - % 652.17 % - % - % 109.49 % - % 69.36 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 940.27% 0.00% 0.00% 157.86% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 58,666 56,699 60,899 46,899 48,962 44,409 42,290 24.41%
  QoQ % 3.47% -6.90% 29.85% -4.21% 10.25% 5.01% -
  Horiz. % 138.72% 134.07% 144.00% 110.90% 115.78% 105.01% 100.00%
NOSH 244,444 246,521 234,230 223,333 222,554 222,045 222,580 6.45%
  QoQ % -0.84% 5.25% 4.88% 0.35% 0.23% -0.24% -
  Horiz. % 109.82% 110.76% 105.23% 100.34% 99.99% 99.76% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.84 % 4.68 % 13.52 % 14.01 % 25.80 % 12.67 % 31.65 % -36.99%
  QoQ % 238.46% -65.38% -3.50% -45.70% 103.63% -59.97% -
  Horiz. % 50.05% 14.79% 42.72% 44.27% 81.52% 40.03% 100.00%
ROE 5.25 % 1.00 % 2.99 % 3.86 % 6.23 % 4.40 % 9.87 % -34.38%
  QoQ % 425.00% -66.56% -22.54% -38.04% 41.59% -55.42% -
  Horiz. % 53.19% 10.13% 30.29% 39.11% 63.12% 44.58% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.95 4.92 5.74 5.78 5.31 6.94 5.92 21.74%
  QoQ % 61.59% -14.29% -0.69% 8.85% -23.49% 17.23% -
  Horiz. % 134.29% 83.11% 96.96% 97.64% 89.70% 117.23% 100.00%
EPS 1.26 0.23 0.78 0.81 1.37 0.88 1.88 -23.43%
  QoQ % 447.83% -70.51% -3.70% -40.88% 55.68% -53.19% -
  Horiz. % 67.02% 12.23% 41.49% 43.09% 72.87% 46.81% 100.00%
DPS 0.00 1.50 0.00 0.00 1.50 0.00 1.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 0.00% 115.38% 0.00% 100.00%
NAPS 0.2400 0.2300 0.2600 0.2100 0.2200 0.2000 0.1900 16.87%
  QoQ % 4.35% -11.54% 23.81% -4.55% 10.00% 5.26% -
  Horiz. % 126.32% 121.05% 136.84% 110.53% 115.79% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.26 1.41 1.57 1.50 1.38 1.79 1.53 29.73%
  QoQ % 60.28% -10.19% 4.67% 8.70% -22.91% 16.99% -
  Horiz. % 147.71% 92.16% 102.61% 98.04% 90.20% 116.99% 100.00%
EPS 0.36 0.07 0.21 0.21 0.35 0.23 0.49 -18.59%
  QoQ % 414.29% -66.67% 0.00% -40.00% 52.17% -53.06% -
  Horiz. % 73.47% 14.29% 42.86% 42.86% 71.43% 46.94% 100.00%
DPS 0.00 0.43 0.00 0.00 0.39 0.00 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.47% 0.00% 0.00% 114.71% 0.00% 100.00%
NAPS 0.0683 0.0660 0.0709 0.0546 0.0570 0.0517 0.0492 24.47%
  QoQ % 3.48% -6.91% 29.85% -4.21% 10.25% 5.08% -
  Horiz. % 138.82% 134.15% 144.11% 110.98% 115.85% 105.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3100 0.3700 0.3900 0.4100 0.4600 0.2700 0.2300 -
P/RPS 3.90 7.52 6.79 7.09 8.66 3.89 3.88 0.34%
  QoQ % -48.14% 10.75% -4.23% -18.13% 122.62% 0.26% -
  Horiz. % 100.52% 193.81% 175.00% 182.73% 223.20% 100.26% 100.00%
P/EPS 24.60 160.87 50.22 50.62 33.58 30.68 12.27 59.07%
  QoQ % -84.71% 220.33% -0.79% 50.74% 9.45% 150.04% -
  Horiz. % 200.49% 1,311.08% 409.29% 412.55% 273.68% 250.04% 100.00%
EY 4.06 0.62 1.99 1.98 2.98 3.26 8.15 -37.19%
  QoQ % 554.84% -68.84% 0.51% -33.56% -8.59% -60.00% -
  Horiz. % 49.82% 7.61% 24.42% 24.29% 36.56% 40.00% 100.00%
DY 0.00 4.05 0.00 0.00 3.26 0.00 5.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.68% 0.00% 0.00% 57.70% 0.00% 100.00%
P/NAPS 1.29 1.61 1.50 1.95 2.09 1.35 1.21 4.36%
  QoQ % -19.88% 7.33% -23.08% -6.70% 54.81% 11.57% -
  Horiz. % 106.61% 133.06% 123.97% 161.16% 172.73% 111.57% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 -
Price 0.3900 0.3500 0.4000 0.4400 0.4900 0.4900 0.2600 -
P/RPS 4.90 7.11 6.97 7.61 9.23 7.06 4.39 7.61%
  QoQ % -31.08% 2.01% -8.41% -17.55% 30.74% 60.82% -
  Horiz. % 111.62% 161.96% 158.77% 173.35% 210.25% 160.82% 100.00%
P/EPS 30.95 152.17 51.51 54.32 35.77 55.68 13.87 70.84%
  QoQ % -79.66% 195.42% -5.17% 51.86% -35.76% 301.44% -
  Horiz. % 223.14% 1,097.12% 371.38% 391.64% 257.89% 401.44% 100.00%
EY 3.23 0.66 1.94 1.84 2.80 1.80 7.21 -41.48%
  QoQ % 389.39% -65.98% 5.43% -34.29% 55.56% -75.03% -
  Horiz. % 44.80% 9.15% 26.91% 25.52% 38.83% 24.97% 100.00%
DY 0.00 4.29 0.00 0.00 3.06 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.80% 0.00% 0.00% 61.20% 0.00% 100.00%
P/NAPS 1.63 1.52 1.54 2.10 2.23 2.45 1.37 12.29%
  QoQ % 7.24% -1.30% -26.67% -5.83% -8.98% 78.83% -
  Horiz. % 118.98% 110.95% 112.41% 153.28% 162.77% 178.83% 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.
 


 

315  330  536  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.06-0.005 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.155-0.025 
Partners & Brokers