Highlights

[CUSCAPI] QoQ Quarter Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     208.81%    YoY -     294.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 12,910 11,817 15,417 13,183 9,978 15,246 10,496 14.78%
  QoQ % 9.25% -23.35% 16.95% 32.12% -34.55% 45.26% -
  Horiz. % 123.00% 112.59% 146.88% 125.60% 95.06% 145.26% 100.00%
PBT 1,815 2,578 2,511 4,218 1,470 3,525 798 72.86%
  QoQ % -29.60% 2.67% -40.47% 186.94% -58.30% 341.73% -
  Horiz. % 227.44% 323.06% 314.66% 528.57% 184.21% 441.73% 100.00%
Tax -6 471 -557 -46 -119 -637 -87 -83.16%
  QoQ % -101.27% 184.56% -1,110.87% 61.34% 81.32% -632.18% -
  Horiz. % 6.90% -541.38% 640.23% 52.87% 136.78% 732.18% 100.00%
NP 1,809 3,049 1,954 4,172 1,351 2,888 711 86.27%
  QoQ % -40.67% 56.04% -53.16% 208.81% -53.22% 306.19% -
  Horiz. % 254.43% 428.83% 274.82% 586.78% 190.01% 406.19% 100.00%
NP to SH 1,809 3,049 1,954 4,172 1,351 2,888 711 86.27%
  QoQ % -40.67% 56.04% -53.16% 208.81% -53.22% 306.19% -
  Horiz. % 254.43% 428.83% 274.82% 586.78% 190.01% 406.19% 100.00%
Tax Rate 0.33 % -18.27 % 22.18 % 1.09 % 8.10 % 18.07 % 10.90 % -90.27%
  QoQ % 101.81% -182.37% 1,934.86% -86.54% -55.17% 65.78% -
  Horiz. % 3.03% -167.61% 203.49% 10.00% 74.31% 165.78% 100.00%
Total Cost 11,101 8,768 13,463 9,011 8,627 12,358 9,785 8.77%
  QoQ % 26.61% -34.87% 49.41% 4.45% -30.19% 26.30% -
  Horiz. % 113.45% 89.61% 137.59% 92.09% 88.17% 126.30% 100.00%
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,338 - 2,893 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.37% 0.00% 100.00% - - -
Div Payout % - % 109.49 % - % 69.36 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.86% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
NOSH 223,333 222,554 222,045 222,580 221,475 222,153 222,187 0.34%
  QoQ % 0.35% 0.23% -0.24% 0.50% -0.31% -0.02% -
  Horiz. % 100.52% 100.17% 99.94% 100.18% 99.68% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.01 % 25.80 % 12.67 % 31.65 % 13.54 % 18.94 % 6.77 % 62.32%
  QoQ % -45.70% 103.63% -59.97% 133.75% -28.51% 179.76% -
  Horiz. % 206.94% 381.09% 187.15% 467.50% 200.00% 279.76% 100.00%
ROE 3.86 % 6.23 % 4.40 % 9.87 % 3.39 % 7.22 % 1.78 % 67.46%
  QoQ % -38.04% 41.59% -55.42% 191.15% -53.05% 305.62% -
  Horiz. % 216.85% 350.00% 247.19% 554.49% 190.45% 405.62% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.78 5.31 6.94 5.92 4.51 6.86 4.72 14.45%
  QoQ % 8.85% -23.49% 17.23% 31.26% -34.26% 45.34% -
  Horiz. % 122.46% 112.50% 147.03% 125.42% 95.55% 145.34% 100.00%
EPS 0.81 1.37 0.88 1.88 0.61 1.30 0.32 85.63%
  QoQ % -40.88% 55.68% -53.19% 208.20% -53.08% 306.25% -
  Horiz. % 253.12% 428.12% 275.00% 587.50% 190.63% 406.25% 100.00%
DPS 0.00 1.50 0.00 1.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 100.00% - - -
NAPS 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 10.81%
  QoQ % -4.55% 10.00% 5.26% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 122.22% 111.11% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.50 1.38 1.79 1.53 1.16 1.77 1.22 14.75%
  QoQ % 8.70% -22.91% 16.99% 31.90% -34.46% 45.08% -
  Horiz. % 122.95% 113.11% 146.72% 125.41% 95.08% 145.08% 100.00%
EPS 0.21 0.35 0.23 0.49 0.16 0.34 0.08 90.18%
  QoQ % -40.00% 52.17% -53.06% 206.25% -52.94% 325.00% -
  Horiz. % 262.50% 437.50% 287.50% 612.50% 200.00% 425.00% 100.00%
DPS 0.00 0.39 0.00 0.34 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.71% 0.00% 100.00% - - -
NAPS 0.0546 0.0570 0.0517 0.0492 0.0464 0.0465 0.0465 11.29%
  QoQ % -4.21% 10.25% 5.08% 6.03% -0.22% 0.00% -
  Horiz. % 117.42% 122.58% 111.18% 105.81% 99.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 -
P/RPS 7.09 8.66 3.89 3.88 3.77 1.75 1.91 139.55%
  QoQ % -18.13% 122.62% 0.26% 2.92% 115.43% -8.38% -
  Horiz. % 371.20% 453.40% 203.66% 203.14% 197.38% 91.62% 100.00%
P/EPS 50.62 33.58 30.68 12.27 27.87 9.23 28.13 47.89%
  QoQ % 50.74% 9.45% 150.04% -55.97% 201.95% -67.19% -
  Horiz. % 179.95% 119.37% 109.07% 43.62% 99.08% 32.81% 100.00%
EY 1.98 2.98 3.26 8.15 3.59 10.83 3.56 -32.35%
  QoQ % -33.56% -8.59% -60.00% 127.02% -66.85% 204.21% -
  Horiz. % 55.62% 83.71% 91.57% 228.93% 100.84% 304.21% 100.00%
DY 0.00 3.26 0.00 5.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.70% 0.00% 100.00% - - -
P/NAPS 1.95 2.09 1.35 1.21 0.94 0.67 0.50 147.56%
  QoQ % -6.70% 54.81% 11.57% 28.72% 40.30% 34.00% -
  Horiz. % 390.00% 418.00% 270.00% 242.00% 188.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 -
Price 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 -
P/RPS 7.61 9.23 7.06 4.39 5.11 2.04 2.12 134.26%
  QoQ % -17.55% 30.74% 60.82% -14.09% 150.49% -3.77% -
  Horiz. % 358.96% 435.38% 333.02% 207.08% 241.04% 96.23% 100.00%
P/EPS 54.32 35.77 55.68 13.87 37.70 10.77 31.25 44.52%
  QoQ % 51.86% -35.76% 301.44% -63.21% 250.05% -65.54% -
  Horiz. % 173.82% 114.46% 178.18% 44.38% 120.64% 34.46% 100.00%
EY 1.84 2.80 1.80 7.21 2.65 9.29 3.20 -30.83%
  QoQ % -34.29% 55.56% -75.03% 172.08% -71.47% 190.31% -
  Horiz. % 57.50% 87.50% 56.25% 225.31% 82.81% 290.31% 100.00%
DY 0.00 3.06 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.20% 0.00% 100.00% - - -
P/NAPS 2.10 2.23 2.45 1.37 1.28 0.78 0.56 141.18%
  QoQ % -5.83% -8.98% 78.83% 7.03% 64.10% 39.29% -
  Horiz. % 375.00% 398.21% 437.50% 244.64% 228.57% 139.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS