Highlights

[CUSCAPI] QoQ TTM Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     0.43%    YoY -     -30.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,883 60,239 59,513 57,931 50,306 53,595 53,327 8.03%
  QoQ % -0.59% 1.22% 2.73% 15.16% -6.14% 0.50% -
  Horiz. % 112.29% 112.96% 111.60% 108.63% 94.33% 100.50% 100.00%
PBT 6,589 6,580 6,762 7,440 6,915 8,807 11,122 -29.44%
  QoQ % 0.14% -2.69% -9.11% 7.59% -21.48% -20.81% -
  Horiz. % 59.24% 59.16% 60.80% 66.89% 62.17% 79.19% 100.00%
Tax -142 -192 -187 -165 329 -176 -138 1.92%
  QoQ % 26.04% -2.67% -13.33% -150.15% 286.93% -27.54% -
  Horiz. % 102.90% 139.13% 135.51% 119.57% -238.41% 127.54% 100.00%
NP 6,447 6,388 6,575 7,275 7,244 8,631 10,984 -29.88%
  QoQ % 0.92% -2.84% -9.62% 0.43% -16.07% -21.42% -
  Horiz. % 58.69% 58.16% 59.86% 66.23% 65.95% 78.58% 100.00%
NP to SH 6,416 6,388 6,575 7,275 7,244 8,631 10,984 -30.10%
  QoQ % 0.44% -2.84% -9.62% 0.43% -16.07% -21.42% -
  Horiz. % 58.41% 58.16% 59.86% 66.23% 65.95% 78.58% 100.00%
Tax Rate 2.16 % 2.92 % 2.77 % 2.22 % -4.76 % 2.00 % 1.24 % 44.72%
  QoQ % -26.03% 5.42% 24.77% 146.64% -338.00% 61.29% -
  Horiz. % 174.19% 235.48% 223.39% 179.03% -383.87% 161.29% 100.00%
Total Cost 53,436 53,851 52,938 50,656 43,062 44,964 42,343 16.76%
  QoQ % -0.77% 1.72% 4.50% 17.64% -4.23% 6.19% -
  Horiz. % 126.20% 127.18% 125.02% 119.63% 101.70% 106.19% 100.00%
Net Worth 61,979 63,331 61,611 58,666 56,699 60,899 46,899 20.40%
  QoQ % -2.14% 2.79% 5.02% 3.47% -6.90% 29.85% -
  Horiz. % 132.15% 135.03% 131.37% 125.09% 120.90% 129.85% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,718 7,351 3,697 3,697 7,036 3,338 6,231 -29.10%
  QoQ % -49.42% 98.81% 0.00% -47.45% 110.77% -46.43% -
  Horiz. % 59.67% 117.97% 59.34% 59.34% 112.91% 53.57% 100.00%
Div Payout % 57.96 % 115.08 % 56.24 % 50.83 % 97.13 % 38.68 % 56.74 % 1.43%
  QoQ % -49.64% 104.62% 10.64% -47.67% 151.11% -31.83% -
  Horiz. % 102.15% 202.82% 99.12% 89.58% 171.18% 68.17% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 61,979 63,331 61,611 58,666 56,699 60,899 46,899 20.40%
  QoQ % -2.14% 2.79% 5.02% 3.47% -6.90% 29.85% -
  Horiz. % 132.15% 135.03% 131.37% 125.09% 120.90% 129.85% 100.00%
NOSH 247,916 243,582 246,444 244,444 246,521 234,230 223,333 7.20%
  QoQ % 1.78% -1.16% 0.82% -0.84% 5.25% 4.88% -
  Horiz. % 111.01% 109.07% 110.35% 109.45% 110.38% 104.88% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.77 % 10.60 % 11.05 % 12.56 % 14.40 % 16.10 % 20.60 % -35.08%
  QoQ % 1.60% -4.07% -12.02% -12.78% -10.56% -21.84% -
  Horiz. % 52.28% 51.46% 53.64% 60.97% 69.90% 78.16% 100.00%
ROE 10.35 % 10.09 % 10.67 % 12.40 % 12.78 % 14.17 % 23.42 % -41.95%
  QoQ % 2.58% -5.44% -13.95% -2.97% -9.81% -39.50% -
  Horiz. % 44.19% 43.08% 45.56% 52.95% 54.57% 60.50% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.15 24.73 24.15 23.70 20.41 22.88 23.88 0.75%
  QoQ % -2.35% 2.40% 1.90% 16.12% -10.80% -4.19% -
  Horiz. % 101.13% 103.56% 101.13% 99.25% 85.47% 95.81% 100.00%
EPS 2.59 2.62 2.67 2.98 2.94 3.68 4.92 -34.78%
  QoQ % -1.15% -1.87% -10.40% 1.36% -20.11% -25.20% -
  Horiz. % 52.64% 53.25% 54.27% 60.57% 59.76% 74.80% 100.00%
DPS 1.50 3.00 1.50 1.51 2.85 1.43 2.80 -34.01%
  QoQ % -50.00% 100.00% -0.66% -47.02% 99.30% -48.93% -
  Horiz. % 53.57% 107.14% 53.57% 53.93% 101.79% 51.07% 100.00%
NAPS 0.2500 0.2600 0.2500 0.2400 0.2300 0.2600 0.2100 12.31%
  QoQ % -3.85% 4.00% 4.17% 4.35% -11.54% 23.81% -
  Horiz. % 119.05% 123.81% 119.05% 114.29% 109.52% 123.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.97 7.01 6.93 6.74 5.85 6.24 6.21 7.99%
  QoQ % -0.57% 1.15% 2.82% 15.21% -6.25% 0.48% -
  Horiz. % 112.24% 112.88% 111.59% 108.53% 94.20% 100.48% 100.00%
EPS 0.75 0.74 0.77 0.85 0.84 1.00 1.28 -29.96%
  QoQ % 1.35% -3.90% -9.41% 1.19% -16.00% -21.87% -
  Horiz. % 58.59% 57.81% 60.16% 66.41% 65.62% 78.12% 100.00%
DPS 0.43 0.86 0.43 0.43 0.82 0.39 0.73 -29.71%
  QoQ % -50.00% 100.00% 0.00% -47.56% 110.26% -46.58% -
  Horiz. % 58.90% 117.81% 58.90% 58.90% 112.33% 53.42% 100.00%
NAPS 0.0721 0.0737 0.0717 0.0683 0.0660 0.0709 0.0546 20.34%
  QoQ % -2.17% 2.79% 4.98% 3.48% -6.91% 29.85% -
  Horiz. % 132.05% 134.98% 131.32% 125.09% 120.88% 129.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 0.4100 -
P/RPS 1.39 1.37 1.41 1.31 1.81 1.70 1.72 -13.23%
  QoQ % 1.46% -2.84% 7.63% -27.62% 6.47% -1.16% -
  Horiz. % 80.81% 79.65% 81.98% 76.16% 105.23% 98.84% 100.00%
P/EPS 12.94 12.96 12.74 10.42 12.59 10.58 8.34 33.99%
  QoQ % -0.15% 1.73% 22.26% -17.24% 19.00% 26.86% -
  Horiz. % 155.16% 155.40% 152.76% 124.94% 150.96% 126.86% 100.00%
EY 7.73 7.71 7.85 9.60 7.94 9.45 12.00 -25.39%
  QoQ % 0.26% -1.78% -18.23% 20.91% -15.98% -21.25% -
  Horiz. % 64.42% 64.25% 65.42% 80.00% 66.17% 78.75% 100.00%
DY 4.48 8.82 4.41 4.88 7.71 3.65 6.83 -24.49%
  QoQ % -49.21% 100.00% -9.63% -36.71% 111.23% -46.56% -
  Horiz. % 65.59% 129.14% 64.57% 71.45% 112.88% 53.44% 100.00%
P/NAPS 1.34 1.31 1.36 1.29 1.61 1.50 1.95 -22.11%
  QoQ % 2.29% -3.68% 5.43% -19.88% 7.33% -23.08% -
  Horiz. % 68.72% 67.18% 69.74% 66.15% 82.56% 76.92% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 -
Price 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 0.4400 -
P/RPS 1.08 1.33 1.45 1.65 1.72 1.75 1.84 -29.87%
  QoQ % -18.80% -8.28% -12.12% -4.07% -1.71% -4.89% -
  Horiz. % 58.70% 72.28% 78.80% 89.67% 93.48% 95.11% 100.00%
P/EPS 10.05 12.58 13.12 13.10 11.91 10.86 8.95 8.03%
  QoQ % -20.11% -4.12% 0.15% 9.99% 9.67% 21.34% -
  Horiz. % 112.29% 140.56% 146.59% 146.37% 133.07% 121.34% 100.00%
EY 9.95 7.95 7.62 7.63 8.40 9.21 11.18 -7.47%
  QoQ % 25.16% 4.33% -0.13% -9.17% -8.79% -17.62% -
  Horiz. % 89.00% 71.11% 68.16% 68.25% 75.13% 82.38% 100.00%
DY 5.77 9.09 4.29 3.88 8.15 3.56 6.36 -6.28%
  QoQ % -36.52% 111.89% 10.57% -52.39% 128.93% -44.03% -
  Horiz. % 90.72% 142.92% 67.45% 61.01% 128.14% 55.97% 100.00%
P/NAPS 1.04 1.27 1.40 1.63 1.52 1.54 2.10 -37.38%
  QoQ % -18.11% -9.29% -14.11% 7.24% -1.30% -26.67% -
  Horiz. % 49.52% 60.48% 66.67% 77.62% 72.38% 73.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS