Highlights

[CUSCAPI] QoQ Quarter Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     36.69%    YoY -     207.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,978 15,246 10,496 10,992 11,812 8,624 7,377 22.28%
  QoQ % -34.55% 45.26% -4.51% -6.94% 36.97% 16.90% -
  Horiz. % 135.26% 206.67% 142.28% 149.00% 160.12% 116.90% 100.00%
PBT 1,470 3,525 798 1,198 862 -905 -648 -
  QoQ % -58.30% 341.73% -33.39% 38.98% 195.25% -39.66% -
  Horiz. % -226.85% -543.98% -123.15% -184.88% -133.02% 139.66% 100.00%
Tax -119 -637 -87 -140 -88 -13 -4 858.14%
  QoQ % 81.32% -632.18% 37.86% -59.09% -576.92% -225.00% -
  Horiz. % 2,975.00% 15,925.00% 2,175.00% 3,500.00% 2,200.00% 325.00% 100.00%
NP 1,351 2,888 711 1,058 774 -918 -652 -
  QoQ % -53.22% 306.19% -32.80% 36.69% 184.31% -40.80% -
  Horiz. % -207.21% -442.94% -109.05% -162.27% -118.71% 140.80% 100.00%
NP to SH 1,351 2,888 711 1,058 774 -918 -652 -
  QoQ % -53.22% 306.19% -32.80% 36.69% 184.31% -40.80% -
  Horiz. % -207.21% -442.94% -109.05% -162.27% -118.71% 140.80% 100.00%
Tax Rate 8.10 % 18.07 % 10.90 % 11.69 % 10.21 % - % - % -
  QoQ % -55.17% 65.78% -6.76% 14.50% 0.00% 0.00% -
  Horiz. % 79.33% 176.98% 106.76% 114.50% 100.00% - -
Total Cost 8,627 12,358 9,785 9,934 11,038 9,542 8,029 4.90%
  QoQ % -30.19% 26.30% -1.50% -10.00% 15.68% 18.84% -
  Horiz. % 107.45% 153.92% 121.87% 123.73% 137.48% 118.84% 100.00%
Net Worth 39,865 39,987 39,993 37,470 37,594 35,824 38,220 2.85%
  QoQ % -0.31% -0.02% 6.73% -0.33% 4.94% -6.27% -
  Horiz. % 104.30% 104.62% 104.64% 98.04% 98.36% 93.73% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 39,865 39,987 39,993 37,470 37,594 35,824 38,220 2.85%
  QoQ % -0.31% -0.02% 6.73% -0.33% 4.94% -6.27% -
  Horiz. % 104.30% 104.62% 104.64% 98.04% 98.36% 93.73% 100.00%
NOSH 221,475 222,153 222,187 220,416 221,142 223,902 224,827 -1.00%
  QoQ % -0.31% -0.02% 0.80% -0.33% -1.23% -0.41% -
  Horiz. % 98.51% 98.81% 98.83% 98.04% 98.36% 99.59% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.54 % 18.94 % 6.77 % 9.63 % 6.55 % -10.64 % -8.84 % -
  QoQ % -28.51% 179.76% -29.70% 47.02% 161.56% -20.36% -
  Horiz. % -153.17% -214.25% -76.58% -108.94% -74.10% 120.36% 100.00%
ROE 3.39 % 7.22 % 1.78 % 2.82 % 2.06 % -2.56 % -1.71 % -
  QoQ % -53.05% 305.62% -36.88% 36.89% 180.47% -49.71% -
  Horiz. % -198.25% -422.22% -104.09% -164.91% -120.47% 149.71% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.51 6.86 4.72 4.99 5.34 3.85 3.28 23.63%
  QoQ % -34.26% 45.34% -5.41% -6.55% 38.70% 17.38% -
  Horiz. % 137.50% 209.15% 143.90% 152.13% 162.80% 117.38% 100.00%
EPS 0.61 1.30 0.32 0.48 0.35 -0.41 -0.29 -
  QoQ % -53.08% 306.25% -33.33% 37.14% 185.37% -41.38% -
  Horiz. % -210.34% -448.28% -110.34% -165.52% -120.69% 141.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1800 0.1800 0.1700 0.1700 0.1600 0.1700 3.88%
  QoQ % 0.00% 0.00% 5.88% 0.00% 6.25% -5.88% -
  Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.16 1.77 1.22 1.28 1.37 1.00 0.86 22.06%
  QoQ % -34.46% 45.08% -4.69% -6.57% 37.00% 16.28% -
  Horiz. % 134.88% 205.81% 141.86% 148.84% 159.30% 116.28% 100.00%
EPS 0.16 0.34 0.08 0.12 0.09 -0.11 -0.08 -
  QoQ % -52.94% 325.00% -33.33% 33.33% 181.82% -37.50% -
  Horiz. % -200.00% -425.00% -100.00% -150.00% -112.50% 137.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0464 0.0465 0.0465 0.0436 0.0438 0.0417 0.0445 2.82%
  QoQ % -0.22% 0.00% 6.65% -0.46% 5.04% -6.29% -
  Horiz. % 104.27% 104.49% 104.49% 97.98% 98.43% 93.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 0.0900 -
P/RPS 3.77 1.75 1.91 2.01 1.68 2.60 2.74 23.68%
  QoQ % 115.43% -8.38% -4.98% 19.64% -35.38% -5.11% -
  Horiz. % 137.59% 63.87% 69.71% 73.36% 61.31% 94.89% 100.00%
P/EPS 27.87 9.23 28.13 20.83 25.71 -24.39 -31.03 -
  QoQ % 201.95% -67.19% 35.05% -18.98% 205.41% 21.40% -
  Horiz. % -89.82% -29.75% -90.65% -67.13% -82.86% 78.60% 100.00%
EY 3.59 10.83 3.56 4.80 3.89 -4.10 -3.22 -
  QoQ % -66.85% 204.21% -25.83% 23.39% 194.88% -27.33% -
  Horiz. % -111.49% -336.34% -110.56% -149.07% -120.81% 127.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.67 0.50 0.59 0.53 0.63 0.53 46.47%
  QoQ % 40.30% 34.00% -15.25% 11.32% -15.87% 18.87% -
  Horiz. % 177.36% 126.42% 94.34% 111.32% 100.00% 118.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 19/05/09 -
Price 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 0.0900 -
P/RPS 5.11 2.04 2.12 2.81 2.62 3.63 2.74 51.45%
  QoQ % 150.49% -3.77% -24.56% 7.25% -27.82% 32.48% -
  Horiz. % 186.50% 74.45% 77.37% 102.55% 95.62% 132.48% 100.00%
P/EPS 37.70 10.77 31.25 29.17 40.00 -34.15 -31.03 -
  QoQ % 250.05% -65.54% 7.13% -27.07% 217.13% -10.05% -
  Horiz. % -121.50% -34.71% -100.71% -94.01% -128.91% 110.05% 100.00%
EY 2.65 9.29 3.20 3.43 2.50 -2.93 -3.22 -
  QoQ % -71.47% 190.31% -6.71% 37.20% 185.32% 9.01% -
  Horiz. % -82.30% -288.51% -99.38% -106.52% -77.64% 90.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 0.78 0.56 0.82 0.82 0.88 0.53 79.91%
  QoQ % 64.10% 39.29% -31.71% 0.00% -6.82% 66.04% -
  Horiz. % 241.51% 147.17% 105.66% 154.72% 154.72% 166.04% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers