Highlights

[CUSCAPI] QoQ TTM Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     234.07%    YoY -     728.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 53,824 48,903 46,832 48,666 42,044 38,925 36,505 29.57%
  QoQ % 10.06% 4.42% -3.77% 15.75% 8.01% 6.63% -
  Horiz. % 147.44% 133.96% 128.29% 133.31% 115.17% 106.63% 100.00%
PBT 11,724 10,011 6,991 6,383 1,953 507 -462 -
  QoQ % 17.11% 43.20% 9.53% 226.83% 285.21% 209.74% -
  Horiz. % -2,537.66% -2,166.88% -1,513.20% -1,381.60% -422.73% -109.74% 100.00%
Tax -1,359 -889 -982 -951 -327 -244 10 -
  QoQ % -52.87% 9.47% -3.26% -190.83% -34.02% -2,540.00% -
  Horiz. % -13,590.00% -8,890.00% -9,820.00% -9,510.00% -3,270.00% -2,440.00% 100.00%
NP 10,365 9,122 6,009 5,432 1,626 263 -452 -
  QoQ % 13.63% 51.81% 10.62% 234.07% 518.25% 158.19% -
  Horiz. % -2,293.14% -2,018.14% -1,329.42% -1,201.77% -359.73% -58.19% 100.00%
NP to SH 10,365 9,122 6,009 5,432 1,626 263 -452 -
  QoQ % 13.63% 51.81% 10.62% 234.07% 518.25% 158.19% -
  Horiz. % -2,293.14% -2,018.14% -1,329.42% -1,201.77% -359.73% -58.19% 100.00%
Tax Rate 11.59 % 8.88 % 14.05 % 14.90 % 16.74 % 48.13 % - % -
  QoQ % 30.52% -36.80% -5.70% -10.99% -65.22% 0.00% -
  Horiz. % 24.08% 18.45% 29.19% 30.96% 34.78% 100.00% -
Total Cost 43,459 39,781 40,823 43,234 40,418 38,662 36,957 11.42%
  QoQ % 9.25% -2.55% -5.58% 6.97% 4.54% 4.61% -
  Horiz. % 117.59% 107.64% 110.46% 116.98% 109.36% 104.61% 100.00%
Net Worth 44,409 42,290 39,865 39,987 39,993 37,470 37,594 11.76%
  QoQ % 5.01% 6.08% -0.31% -0.02% 6.73% -0.33% -
  Horiz. % 118.13% 112.49% 106.04% 106.37% 106.38% 99.67% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,893 2,893 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 27.92 % 31.72 % - % - % - % - % - % -
  QoQ % -11.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.02% 100.00% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,409 42,290 39,865 39,987 39,993 37,470 37,594 11.76%
  QoQ % 5.01% 6.08% -0.31% -0.02% 6.73% -0.33% -
  Horiz. % 118.13% 112.49% 106.04% 106.37% 106.38% 99.67% 100.00%
NOSH 222,045 222,580 221,475 222,153 222,187 220,416 221,142 0.27%
  QoQ % -0.24% 0.50% -0.31% -0.02% 0.80% -0.33% -
  Horiz. % 100.41% 100.65% 100.15% 100.46% 100.47% 99.67% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.26 % 18.65 % 12.83 % 11.16 % 3.87 % 0.68 % -1.24 % -
  QoQ % 3.27% 45.36% 14.96% 188.37% 469.12% 154.84% -
  Horiz. % -1,553.23% -1,504.03% -1,034.68% -900.00% -312.10% -54.84% 100.00%
ROE 23.34 % 21.57 % 15.07 % 13.58 % 4.07 % 0.70 % -1.20 % -
  QoQ % 8.21% 43.13% 10.97% 233.66% 481.43% 158.33% -
  Horiz. % -1,945.00% -1,797.50% -1,255.83% -1,131.67% -339.17% -58.33% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.24 21.97 21.15 21.91 18.92 17.66 16.51 29.21%
  QoQ % 10.33% 3.88% -3.47% 15.80% 7.13% 6.97% -
  Horiz. % 146.82% 133.07% 128.10% 132.71% 114.60% 106.97% 100.00%
EPS 4.67 4.10 2.71 2.45 0.73 0.12 -0.20 -
  QoQ % 13.90% 51.29% 10.61% 235.62% 508.33% 160.00% -
  Horiz. % -2,335.00% -2,050.00% -1,355.00% -1,225.00% -365.00% -60.00% 100.00%
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 11.45%
  QoQ % 5.26% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 117.65% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.26 5.69 5.45 5.66 4.89 4.53 4.25 29.49%
  QoQ % 10.02% 4.40% -3.71% 15.75% 7.95% 6.59% -
  Horiz. % 147.29% 133.88% 128.24% 133.18% 115.06% 106.59% 100.00%
EPS 1.21 1.06 0.70 0.63 0.19 0.03 -0.05 -
  QoQ % 14.15% 51.43% 11.11% 231.58% 533.33% 160.00% -
  Horiz. % -2,420.00% -2,120.00% -1,400.00% -1,260.00% -380.00% -60.00% 100.00%
DPS 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.0517 0.0492 0.0464 0.0465 0.0465 0.0436 0.0438 11.70%
  QoQ % 5.08% 6.03% -0.22% 0.00% 6.65% -0.46% -
  Horiz. % 118.04% 112.33% 105.94% 106.16% 106.16% 99.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 -
P/RPS 1.11 1.05 0.80 0.55 0.48 0.57 0.55 59.77%
  QoQ % 5.71% 31.25% 45.45% 14.58% -15.79% 3.64% -
  Horiz. % 201.82% 190.91% 145.45% 100.00% 87.27% 103.64% 100.00%
P/EPS 5.78 5.61 6.27 4.91 12.30 83.81 -44.03 -
  QoQ % 3.03% -10.53% 27.70% -60.08% -85.32% 290.35% -
  Horiz. % -13.13% -12.74% -14.24% -11.15% -27.94% -190.35% 100.00%
EY 17.29 17.82 15.96 20.38 8.13 1.19 -2.27 -
  QoQ % -2.97% 11.65% -21.69% 150.68% 583.19% 152.42% -
  Horiz. % -761.67% -785.02% -703.08% -897.80% -358.15% -52.42% 100.00%
DY 4.81 5.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -14.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.13% 100.00% - - - - -
P/NAPS 1.35 1.21 0.94 0.67 0.50 0.59 0.53 86.62%
  QoQ % 11.57% 28.72% 40.30% 34.00% -15.25% 11.32% -
  Horiz. % 254.72% 228.30% 177.36% 126.42% 94.34% 111.32% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 -
Price 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 -
P/RPS 2.02 1.18 1.09 0.64 0.53 0.79 0.85 78.18%
  QoQ % 71.19% 8.26% 70.31% 20.75% -32.91% -7.06% -
  Horiz. % 237.65% 138.82% 128.24% 75.29% 62.35% 92.94% 100.00%
P/EPS 10.50 6.34 8.48 5.73 13.66 117.33 -68.50 -
  QoQ % 65.62% -25.24% 47.99% -58.05% -88.36% 271.28% -
  Horiz. % -15.33% -9.26% -12.38% -8.36% -19.94% -171.28% 100.00%
EY 9.53 15.76 11.80 17.47 7.32 0.85 -1.46 -
  QoQ % -39.53% 33.56% -32.46% 138.66% 761.18% 158.22% -
  Horiz. % -652.74% -1,079.45% -808.22% -1,196.58% -501.37% -58.22% 100.00%
DY 2.65 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -47.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.00% 100.00% - - - - -
P/NAPS 2.45 1.37 1.28 0.78 0.56 0.82 0.82 107.58%
  QoQ % 78.83% 7.03% 64.10% 39.29% -31.71% 0.00% -
  Horiz. % 298.78% 167.07% 156.10% 95.12% 68.29% 100.00% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers