Highlights

[CUSCAPI] QoQ Quarter Result on 2012-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -68.83%    YoY -     -70.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,177 14,492 19,442 12,128 13,451 12,910 11,817 12.84%
  QoQ % -2.17% -25.46% 60.31% -9.84% 4.19% 9.25% -
  Horiz. % 119.97% 122.64% 164.53% 102.63% 113.83% 109.25% 100.00%
PBT 1,721 1,137 3,103 619 1,903 1,815 2,578 -23.52%
  QoQ % 51.36% -63.36% 401.29% -67.47% 4.85% -29.60% -
  Horiz. % 66.76% 44.10% 120.36% 24.01% 73.82% 70.40% 100.00%
Tax -89 -28 -23 -52 -84 -6 471 -
  QoQ % -217.86% -21.74% 55.77% 38.10% -1,300.00% -101.27% -
  Horiz. % -18.90% -5.94% -4.88% -11.04% -17.83% -1.27% 100.00%
NP 1,632 1,109 3,080 567 1,819 1,809 3,049 -33.95%
  QoQ % 47.16% -63.99% 443.21% -68.83% 0.55% -40.67% -
  Horiz. % 53.53% 36.37% 101.02% 18.60% 59.66% 59.33% 100.00%
NP to SH 1,632 1,109 3,080 567 1,819 1,809 3,049 -33.95%
  QoQ % 47.16% -63.99% 443.21% -68.83% 0.55% -40.67% -
  Horiz. % 53.53% 36.37% 101.02% 18.60% 59.66% 59.33% 100.00%
Tax Rate 5.17 % 2.46 % 0.74 % 8.40 % 4.41 % 0.33 % -18.27 % -
  QoQ % 110.16% 232.43% -91.19% 90.48% 1,236.36% 101.81% -
  Horiz. % -28.30% -13.46% -4.05% -45.98% -24.14% -1.81% 100.00%
Total Cost 12,545 13,383 16,362 11,561 11,632 11,101 8,768 26.84%
  QoQ % -6.26% -18.21% 41.53% -0.61% 4.78% 26.61% -
  Horiz. % 143.08% 152.63% 186.61% 131.85% 132.66% 126.61% 100.00%
Net Worth 63,331 61,611 58,666 56,699 60,899 46,899 48,962 18.62%
  QoQ % 2.79% 5.02% 3.47% -6.90% 29.85% -4.21% -
  Horiz. % 129.35% 125.83% 119.82% 115.80% 124.38% 95.79% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,653 - - 3,697 - - 3,338 6.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.45% 0.00% 0.00% 110.77% 0.00% 0.00% 100.00%
Div Payout % 223.88 % - % - % 652.17 % - % - % 109.49 % 60.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.48% 0.00% 0.00% 595.64% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,331 61,611 58,666 56,699 60,899 46,899 48,962 18.62%
  QoQ % 2.79% 5.02% 3.47% -6.90% 29.85% -4.21% -
  Horiz. % 129.35% 125.83% 119.82% 115.80% 124.38% 95.79% 100.00%
NOSH 243,582 246,444 244,444 246,521 234,230 223,333 222,554 6.17%
  QoQ % -1.16% 0.82% -0.84% 5.25% 4.88% 0.35% -
  Horiz. % 109.45% 110.73% 109.84% 110.77% 105.25% 100.35% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.51 % 7.65 % 15.84 % 4.68 % 13.52 % 14.01 % 25.80 % -41.47%
  QoQ % 50.46% -51.70% 238.46% -65.38% -3.50% -45.70% -
  Horiz. % 44.61% 29.65% 61.40% 18.14% 52.40% 54.30% 100.00%
ROE 2.58 % 1.80 % 5.25 % 1.00 % 2.99 % 3.86 % 6.23 % -44.29%
  QoQ % 43.33% -65.71% 425.00% -66.56% -22.54% -38.04% -
  Horiz. % 41.41% 28.89% 84.27% 16.05% 47.99% 61.96% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.82 5.88 7.95 4.92 5.74 5.78 5.31 6.28%
  QoQ % -1.02% -26.04% 61.59% -14.29% -0.69% 8.85% -
  Horiz. % 109.60% 110.73% 149.72% 92.66% 108.10% 108.85% 100.00%
EPS 0.67 0.45 1.26 0.23 0.78 0.81 1.37 -37.79%
  QoQ % 48.89% -64.29% 447.83% -70.51% -3.70% -40.88% -
  Horiz. % 48.91% 32.85% 91.97% 16.79% 56.93% 59.12% 100.00%
DPS 1.50 0.00 0.00 1.50 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2500 0.2400 0.2300 0.2600 0.2100 0.2200 11.72%
  QoQ % 4.00% 4.17% 4.35% -11.54% 23.81% -4.55% -
  Horiz. % 118.18% 113.64% 109.09% 104.55% 118.18% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.65 1.69 2.26 1.41 1.57 1.50 1.38 12.59%
  QoQ % -2.37% -25.22% 60.28% -10.19% 4.67% 8.70% -
  Horiz. % 119.57% 122.46% 163.77% 102.17% 113.77% 108.70% 100.00%
EPS 0.19 0.13 0.36 0.07 0.21 0.21 0.35 -33.33%
  QoQ % 46.15% -63.89% 414.29% -66.67% 0.00% -40.00% -
  Horiz. % 54.29% 37.14% 102.86% 20.00% 60.00% 60.00% 100.00%
DPS 0.43 0.00 0.00 0.43 0.00 0.00 0.39 6.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.26% 0.00% 0.00% 110.26% 0.00% 0.00% 100.00%
NAPS 0.0737 0.0717 0.0683 0.0660 0.0709 0.0546 0.0570 18.59%
  QoQ % 2.79% 4.98% 3.48% -6.91% 29.85% -4.21% -
  Horiz. % 129.30% 125.79% 119.82% 115.79% 124.39% 95.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 -
P/RPS 5.84 5.78 3.90 7.52 6.79 7.09 8.66 -23.01%
  QoQ % 1.04% 48.21% -48.14% 10.75% -4.23% -18.13% -
  Horiz. % 67.44% 66.74% 45.03% 86.84% 78.41% 81.87% 100.00%
P/EPS 50.75 75.56 24.60 160.87 50.22 50.62 33.58 31.53%
  QoQ % -32.83% 207.15% -84.71% 220.33% -0.79% 50.74% -
  Horiz. % 151.13% 225.01% 73.26% 479.06% 149.55% 150.74% 100.00%
EY 1.97 1.32 4.06 0.62 1.99 1.98 2.98 -24.02%
  QoQ % 49.24% -67.49% 554.84% -68.84% 0.51% -33.56% -
  Horiz. % 66.11% 44.30% 136.24% 20.81% 66.78% 66.44% 100.00%
DY 4.41 0.00 0.00 4.05 0.00 0.00 3.26 22.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.28% 0.00% 0.00% 124.23% 0.00% 0.00% 100.00%
P/NAPS 1.31 1.36 1.29 1.61 1.50 1.95 2.09 -26.66%
  QoQ % -3.68% 5.43% -19.88% 7.33% -23.08% -6.70% -
  Horiz. % 62.68% 65.07% 61.72% 77.03% 71.77% 93.30% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 -
Price 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 -
P/RPS 5.67 5.95 4.90 7.11 6.97 7.61 9.23 -27.63%
  QoQ % -4.71% 21.43% -31.08% 2.01% -8.41% -17.55% -
  Horiz. % 61.43% 64.46% 53.09% 77.03% 75.51% 82.45% 100.00%
P/EPS 49.25 77.78 30.95 152.17 51.51 54.32 35.77 23.64%
  QoQ % -36.68% 151.31% -79.66% 195.42% -5.17% 51.86% -
  Horiz. % 137.69% 217.44% 86.53% 425.41% 144.00% 151.86% 100.00%
EY 2.03 1.29 3.23 0.66 1.94 1.84 2.80 -19.22%
  QoQ % 57.36% -60.06% 389.39% -65.98% 5.43% -34.29% -
  Horiz. % 72.50% 46.07% 115.36% 23.57% 69.29% 65.71% 100.00%
DY 4.55 0.00 0.00 4.29 0.00 0.00 3.06 30.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.69% 0.00% 0.00% 140.20% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.40 1.63 1.52 1.54 2.10 2.23 -31.18%
  QoQ % -9.29% -14.11% 7.24% -1.30% -26.67% -5.83% -
  Horiz. % 56.95% 62.78% 73.09% 68.16% 69.06% 94.17% 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
 
 

554  204  594  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.085+0.005 
 SUPERMX 9.70+0.49 
 ESCERAM 0.635-0.005 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS