Highlights

[CUSCAPI] QoQ Quarter Result on 2012-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     47.16%    YoY -     -10.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,710 14,379 11,772 14,177 14,492 19,442 12,128 -13.77%
  QoQ % -32.47% 22.15% -16.96% -2.17% -25.46% 60.31% -
  Horiz. % 80.06% 118.56% 97.06% 116.89% 119.49% 160.31% 100.00%
PBT -2,647 374 628 1,721 1,137 3,103 619 -
  QoQ % -807.75% -40.45% -63.51% 51.36% -63.36% 401.29% -
  Horiz. % -427.63% 60.42% 101.45% 278.03% 183.68% 501.29% 100.00%
Tax -151 -3 -2 -89 -28 -23 -52 103.41%
  QoQ % -4,933.33% -50.00% 97.75% -217.86% -21.74% 55.77% -
  Horiz. % 290.38% 5.77% 3.85% 171.15% 53.85% 44.23% 100.00%
NP -2,798 371 626 1,632 1,109 3,080 567 -
  QoQ % -854.18% -40.73% -61.64% 47.16% -63.99% 443.21% -
  Horiz. % -493.47% 65.43% 110.41% 287.83% 195.59% 543.21% 100.00%
NP to SH -2,798 371 595 1,632 1,109 3,080 567 -
  QoQ % -854.18% -37.65% -63.54% 47.16% -63.99% 443.21% -
  Horiz. % -493.47% 65.43% 104.94% 287.83% 195.59% 543.21% 100.00%
Tax Rate - % 0.80 % 0.32 % 5.17 % 2.46 % 0.74 % 8.40 % -
  QoQ % 0.00% 150.00% -93.81% 110.16% 232.43% -91.19% -
  Horiz. % 0.00% 9.52% 3.81% 61.55% 29.29% 8.81% 100.00%
Total Cost 12,508 14,008 11,146 12,545 13,383 16,362 11,561 5.38%
  QoQ % -10.71% 25.68% -11.15% -6.26% -18.21% 41.53% -
  Horiz. % 108.19% 121.17% 96.41% 108.51% 115.76% 141.53% 100.00%
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24%
  QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% -
  Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 3,718 3,653 - - 3,697 -
  QoQ % 0.00% 0.00% 1.78% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.57% 98.81% 0.00% 0.00% 100.00%
Div Payout % - % - % 625.00 % 223.88 % - % - % 652.17 % -
  QoQ % 0.00% 0.00% 179.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.83% 34.33% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 107,615 111,300 61,979 63,331 61,611 58,666 56,699 53.24%
  QoQ % -3.31% 79.58% -2.14% 2.79% 5.02% 3.47% -
  Horiz. % 189.80% 196.30% 109.31% 111.70% 108.66% 103.47% 100.00%
NOSH 430,461 370,999 247,916 243,582 246,444 244,444 246,521 44.96%
  QoQ % 16.03% 49.65% 1.78% -1.16% 0.82% -0.84% -
  Horiz. % 174.61% 150.49% 100.57% 98.81% 99.97% 99.16% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -28.82 % 2.58 % 5.32 % 11.51 % 7.65 % 15.84 % 4.68 % -
  QoQ % -1,217.05% -51.50% -53.78% 50.46% -51.70% 238.46% -
  Horiz. % -615.81% 55.13% 113.68% 245.94% 163.46% 338.46% 100.00%
ROE -2.60 % 0.33 % 0.96 % 2.58 % 1.80 % 5.25 % 1.00 % -
  QoQ % -887.88% -65.62% -62.79% 43.33% -65.71% 425.00% -
  Horiz. % -260.00% 33.00% 96.00% 258.00% 180.00% 525.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.26 3.88 4.75 5.82 5.88 7.95 4.92 -40.44%
  QoQ % -41.75% -18.32% -18.38% -1.02% -26.04% 61.59% -
  Horiz. % 45.93% 78.86% 96.54% 118.29% 119.51% 161.59% 100.00%
EPS -0.65 0.10 0.24 0.67 0.45 1.26 0.23 -
  QoQ % -750.00% -58.33% -64.18% 48.89% -64.29% 447.83% -
  Horiz. % -282.61% 43.48% 104.35% 291.30% 195.65% 547.83% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 5.71%
  QoQ % -16.67% 20.00% -3.85% 4.00% 4.17% 4.35% -
  Horiz. % 108.70% 130.43% 108.70% 113.04% 108.70% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.13 1.67 1.37 1.65 1.69 2.26 1.41 -13.71%
  QoQ % -32.34% 21.90% -16.97% -2.37% -25.22% 60.28% -
  Horiz. % 80.14% 118.44% 97.16% 117.02% 119.86% 160.28% 100.00%
EPS -0.33 0.04 0.07 0.19 0.13 0.36 0.07 -
  QoQ % -925.00% -42.86% -63.16% 46.15% -63.89% 414.29% -
  Horiz. % -471.43% 57.14% 100.00% 271.43% 185.71% 514.29% 100.00%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.1252 0.1295 0.0721 0.0737 0.0717 0.0683 0.0660 53.18%
  QoQ % -3.32% 79.61% -2.17% 2.79% 4.98% 3.48% -
  Horiz. % 189.70% 196.21% 109.24% 111.67% 108.64% 103.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 -
P/RPS 17.51 8.77 7.06 5.84 5.78 3.90 7.52 75.59%
  QoQ % 99.66% 24.22% 20.89% 1.04% 48.21% -48.14% -
  Horiz. % 232.85% 116.62% 93.88% 77.66% 76.86% 51.86% 100.00%
P/EPS -60.77 340.00 139.58 50.75 75.56 24.60 160.87 -
  QoQ % -117.87% 143.59% 175.03% -32.83% 207.15% -84.71% -
  Horiz. % -37.78% 211.35% 86.77% 31.55% 46.97% 15.29% 100.00%
EY -1.65 0.29 0.72 1.97 1.32 4.06 0.62 -
  QoQ % -668.97% -59.72% -63.45% 49.24% -67.49% 554.84% -
  Horiz. % -266.13% 46.77% 116.13% 317.74% 212.90% 654.84% 100.00%
DY 0.00 0.00 4.48 4.41 0.00 0.00 4.05 -
  QoQ % 0.00% 0.00% 1.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.62% 108.89% 0.00% 0.00% 100.00%
P/NAPS 1.58 1.13 1.34 1.31 1.36 1.29 1.61 -1.24%
  QoQ % 39.82% -15.67% 2.29% -3.68% 5.43% -19.88% -
  Horiz. % 98.14% 70.19% 83.23% 81.37% 84.47% 80.12% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 -
Price 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 -
P/RPS 18.40 9.42 5.48 5.67 5.95 4.90 7.11 88.39%
  QoQ % 95.33% 71.90% -3.35% -4.71% 21.43% -31.08% -
  Horiz. % 258.79% 132.49% 77.07% 79.75% 83.68% 68.92% 100.00%
P/EPS -63.85 365.00 108.33 49.25 77.78 30.95 152.17 -
  QoQ % -117.49% 236.93% 119.96% -36.68% 151.31% -79.66% -
  Horiz. % -41.96% 239.86% 71.19% 32.37% 51.11% 20.34% 100.00%
EY -1.57 0.27 0.92 2.03 1.29 3.23 0.66 -
  QoQ % -681.48% -70.65% -54.68% 57.36% -60.06% 389.39% -
  Horiz. % -237.88% 40.91% 139.39% 307.58% 195.45% 489.39% 100.00%
DY 0.00 0.00 5.77 4.55 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 26.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.50% 106.06% 0.00% 0.00% 100.00%
P/NAPS 1.66 1.22 1.04 1.27 1.40 1.63 1.52 6.04%
  QoQ % 36.07% 17.31% -18.11% -9.29% -14.11% 7.24% -
  Horiz. % 109.21% 80.26% 68.42% 83.55% 92.11% 107.24% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers