Highlights

[CUSCAPI] QoQ Quarter Result on 2011-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     0.55%    YoY -     -56.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,492 19,442 12,128 13,451 12,910 11,817 15,417 -4.03%
  QoQ % -25.46% 60.31% -9.84% 4.19% 9.25% -23.35% -
  Horiz. % 94.00% 126.11% 78.67% 87.25% 83.74% 76.65% 100.00%
PBT 1,137 3,103 619 1,903 1,815 2,578 2,511 -40.95%
  QoQ % -63.36% 401.29% -67.47% 4.85% -29.60% 2.67% -
  Horiz. % 45.28% 123.58% 24.65% 75.79% 72.28% 102.67% 100.00%
Tax -28 -23 -52 -84 -6 471 -557 -86.30%
  QoQ % -21.74% 55.77% 38.10% -1,300.00% -101.27% 184.56% -
  Horiz. % 5.03% 4.13% 9.34% 15.08% 1.08% -84.56% 100.00%
NP 1,109 3,080 567 1,819 1,809 3,049 1,954 -31.38%
  QoQ % -63.99% 443.21% -68.83% 0.55% -40.67% 56.04% -
  Horiz. % 56.76% 157.63% 29.02% 93.09% 92.58% 156.04% 100.00%
NP to SH 1,109 3,080 567 1,819 1,809 3,049 1,954 -31.38%
  QoQ % -63.99% 443.21% -68.83% 0.55% -40.67% 56.04% -
  Horiz. % 56.76% 157.63% 29.02% 93.09% 92.58% 156.04% 100.00%
Tax Rate 2.46 % 0.74 % 8.40 % 4.41 % 0.33 % -18.27 % 22.18 % -76.82%
  QoQ % 232.43% -91.19% 90.48% 1,236.36% 101.81% -182.37% -
  Horiz. % 11.09% 3.34% 37.87% 19.88% 1.49% -82.37% 100.00%
Total Cost 13,383 16,362 11,561 11,632 11,101 8,768 13,463 -0.40%
  QoQ % -18.21% 41.53% -0.61% 4.78% 26.61% -34.87% -
  Horiz. % 99.41% 121.53% 85.87% 86.40% 82.46% 65.13% 100.00%
Net Worth 61,611 58,666 56,699 60,899 46,899 48,962 44,409 24.32%
  QoQ % 5.02% 3.47% -6.90% 29.85% -4.21% 10.25% -
  Horiz. % 138.74% 132.11% 127.68% 137.13% 105.61% 110.25% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 3,697 - - 3,338 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.77% 0.00% 0.00% 100.00% -
Div Payout % - % - % 652.17 % - % - % 109.49 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 595.64% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,611 58,666 56,699 60,899 46,899 48,962 44,409 24.32%
  QoQ % 5.02% 3.47% -6.90% 29.85% -4.21% 10.25% -
  Horiz. % 138.74% 132.11% 127.68% 137.13% 105.61% 110.25% 100.00%
NOSH 246,444 244,444 246,521 234,230 223,333 222,554 222,045 7.18%
  QoQ % 0.82% -0.84% 5.25% 4.88% 0.35% 0.23% -
  Horiz. % 110.99% 110.09% 111.02% 105.49% 100.58% 100.23% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.65 % 15.84 % 4.68 % 13.52 % 14.01 % 25.80 % 12.67 % -28.50%
  QoQ % -51.70% 238.46% -65.38% -3.50% -45.70% 103.63% -
  Horiz. % 60.38% 125.02% 36.94% 106.71% 110.58% 203.63% 100.00%
ROE 1.80 % 5.25 % 1.00 % 2.99 % 3.86 % 6.23 % 4.40 % -44.80%
  QoQ % -65.71% 425.00% -66.56% -22.54% -38.04% 41.59% -
  Horiz. % 40.91% 119.32% 22.73% 67.95% 87.73% 141.59% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.88 7.95 4.92 5.74 5.78 5.31 6.94 -10.43%
  QoQ % -26.04% 61.59% -14.29% -0.69% 8.85% -23.49% -
  Horiz. % 84.73% 114.55% 70.89% 82.71% 83.29% 76.51% 100.00%
EPS 0.45 1.26 0.23 0.78 0.81 1.37 0.88 -35.97%
  QoQ % -64.29% 447.83% -70.51% -3.70% -40.88% 55.68% -
  Horiz. % 51.14% 143.18% 26.14% 88.64% 92.05% 155.68% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.2500 0.2400 0.2300 0.2600 0.2100 0.2200 0.2000 15.99%
  QoQ % 4.17% 4.35% -11.54% 23.81% -4.55% 10.00% -
  Horiz. % 125.00% 120.00% 115.00% 130.00% 105.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.69 2.26 1.41 1.57 1.50 1.38 1.79 -3.75%
  QoQ % -25.22% 60.28% -10.19% 4.67% 8.70% -22.91% -
  Horiz. % 94.41% 126.26% 78.77% 87.71% 83.80% 77.09% 100.00%
EPS 0.13 0.36 0.07 0.21 0.21 0.35 0.23 -31.57%
  QoQ % -63.89% 414.29% -66.67% 0.00% -40.00% 52.17% -
  Horiz. % 56.52% 156.52% 30.43% 91.30% 91.30% 152.17% 100.00%
DPS 0.00 0.00 0.43 0.00 0.00 0.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.26% 0.00% 0.00% 100.00% -
NAPS 0.0717 0.0683 0.0660 0.0709 0.0546 0.0570 0.0517 24.29%
  QoQ % 4.98% 3.48% -6.91% 29.85% -4.21% 10.25% -
  Horiz. % 138.68% 132.11% 127.66% 137.14% 105.61% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 0.2700 -
P/RPS 5.78 3.90 7.52 6.79 7.09 8.66 3.89 30.12%
  QoQ % 48.21% -48.14% 10.75% -4.23% -18.13% 122.62% -
  Horiz. % 148.59% 100.26% 193.32% 174.55% 182.26% 222.62% 100.00%
P/EPS 75.56 24.60 160.87 50.22 50.62 33.58 30.68 82.07%
  QoQ % 207.15% -84.71% 220.33% -0.79% 50.74% 9.45% -
  Horiz. % 246.28% 80.18% 524.35% 163.69% 164.99% 109.45% 100.00%
EY 1.32 4.06 0.62 1.99 1.98 2.98 3.26 -45.18%
  QoQ % -67.49% 554.84% -68.84% 0.51% -33.56% -8.59% -
  Horiz. % 40.49% 124.54% 19.02% 61.04% 60.74% 91.41% 100.00%
DY 0.00 0.00 4.05 0.00 0.00 3.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.23% 0.00% 0.00% 100.00% -
P/NAPS 1.36 1.29 1.61 1.50 1.95 2.09 1.35 0.49%
  QoQ % 5.43% -19.88% 7.33% -23.08% -6.70% 54.81% -
  Horiz. % 100.74% 95.56% 119.26% 111.11% 144.44% 154.81% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 -
Price 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 0.4900 -
P/RPS 5.95 4.90 7.11 6.97 7.61 9.23 7.06 -10.75%
  QoQ % 21.43% -31.08% 2.01% -8.41% -17.55% 30.74% -
  Horiz. % 84.28% 69.41% 100.71% 98.73% 107.79% 130.74% 100.00%
P/EPS 77.78 30.95 152.17 51.51 54.32 35.77 55.68 24.89%
  QoQ % 151.31% -79.66% 195.42% -5.17% 51.86% -35.76% -
  Horiz. % 139.69% 55.59% 273.29% 92.51% 97.56% 64.24% 100.00%
EY 1.29 3.23 0.66 1.94 1.84 2.80 1.80 -19.87%
  QoQ % -60.06% 389.39% -65.98% 5.43% -34.29% 55.56% -
  Horiz. % 71.67% 179.44% 36.67% 107.78% 102.22% 155.56% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 3.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.20% 0.00% 0.00% 100.00% -
P/NAPS 1.40 1.63 1.52 1.54 2.10 2.23 2.45 -31.07%
  QoQ % -14.11% 7.24% -1.30% -26.67% -5.83% -8.98% -
  Horiz. % 57.14% 66.53% 62.04% 62.86% 85.71% 91.02% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers