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 - 859,269
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
5. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
6. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
7. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
8. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
PARTNERS & BROKERS