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 - 835,826
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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers