Highlights

[CUSCAPI] QoQ TTM Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     10.62%    YoY -     1,429.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,395 53,824 48,903 46,832 48,666 42,044 38,925 18.84%
  QoQ % -6.37% 10.06% 4.42% -3.77% 15.75% 8.01% -
  Horiz. % 129.47% 138.28% 125.63% 120.31% 125.03% 108.01% 100.00%
PBT 10,777 11,724 10,011 6,991 6,383 1,953 507 671.66%
  QoQ % -8.08% 17.11% 43.20% 9.53% 226.83% 285.21% -
  Horiz. % 2,125.64% 2,312.43% 1,974.56% 1,378.90% 1,258.97% 385.21% 100.00%
Tax -251 -1,359 -889 -982 -951 -327 -244 1.91%
  QoQ % 81.53% -52.87% 9.47% -3.26% -190.83% -34.02% -
  Horiz. % 102.87% 556.97% 364.34% 402.46% 389.75% 134.02% 100.00%
NP 10,526 10,365 9,122 6,009 5,432 1,626 263 1,077.98%
  QoQ % 1.55% 13.63% 51.81% 10.62% 234.07% 518.25% -
  Horiz. % 4,002.28% 3,941.06% 3,468.44% 2,284.79% 2,065.40% 618.25% 100.00%
NP to SH 10,526 10,365 9,122 6,009 5,432 1,626 263 1,077.98%
  QoQ % 1.55% 13.63% 51.81% 10.62% 234.07% 518.25% -
  Horiz. % 4,002.28% 3,941.06% 3,468.44% 2,284.79% 2,065.40% 618.25% 100.00%
Tax Rate 2.33 % 11.59 % 8.88 % 14.05 % 14.90 % 16.74 % 48.13 % -86.79%
  QoQ % -79.90% 30.52% -36.80% -5.70% -10.99% -65.22% -
  Horiz. % 4.84% 24.08% 18.45% 29.19% 30.96% 34.78% 100.00%
Total Cost 39,869 43,459 39,781 40,823 43,234 40,418 38,662 2.08%
  QoQ % -8.26% 9.25% -2.55% -5.58% 6.97% 4.54% -
  Horiz. % 103.12% 112.41% 102.89% 105.59% 111.83% 104.54% 100.00%
Net Worth 48,962 44,409 42,290 39,865 39,987 39,993 37,470 19.58%
  QoQ % 10.25% 5.01% 6.08% -0.31% -0.02% 6.73% -
  Horiz. % 130.67% 118.52% 112.86% 106.39% 106.72% 106.73% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,231 2,893 2,893 0 0 0 0 -
  QoQ % 115.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.37% 100.00% 100.00% - - - -
Div Payout % 59.20 % 27.92 % 31.72 % - % - % - % - % -
  QoQ % 112.03% -11.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.63% 88.02% 100.00% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,962 44,409 42,290 39,865 39,987 39,993 37,470 19.58%
  QoQ % 10.25% 5.01% 6.08% -0.31% -0.02% 6.73% -
  Horiz. % 130.67% 118.52% 112.86% 106.39% 106.72% 106.73% 100.00%
NOSH 222,554 222,045 222,580 221,475 222,153 222,187 220,416 0.65%
  QoQ % 0.23% -0.24% 0.50% -0.31% -0.02% 0.80% -
  Horiz. % 100.97% 100.74% 100.98% 100.48% 100.79% 100.80% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.89 % 19.26 % 18.65 % 12.83 % 11.16 % 3.87 % 0.68 % 887.06%
  QoQ % 8.46% 3.27% 45.36% 14.96% 188.37% 469.12% -
  Horiz. % 3,072.06% 2,832.35% 2,742.65% 1,886.76% 1,641.18% 569.12% 100.00%
ROE 21.50 % 23.34 % 21.57 % 15.07 % 13.58 % 4.07 % 0.70 % 886.93%
  QoQ % -7.88% 8.21% 43.13% 10.97% 233.66% 481.43% -
  Horiz. % 3,071.43% 3,334.29% 3,081.43% 2,152.86% 1,940.00% 581.43% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.64 24.24 21.97 21.15 21.91 18.92 17.66 18.07%
  QoQ % -6.60% 10.33% 3.88% -3.47% 15.80% 7.13% -
  Horiz. % 128.20% 137.26% 124.41% 119.76% 124.07% 107.13% 100.00%
EPS 4.73 4.67 4.10 2.71 2.45 0.73 0.12 1,066.03%
  QoQ % 1.28% 13.90% 51.29% 10.61% 235.62% 508.33% -
  Horiz. % 3,941.67% 3,891.67% 3,416.67% 2,258.33% 2,041.67% 608.33% 100.00%
DPS 2.80 1.30 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 115.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.38% 100.00% 100.00% - - - -
NAPS 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 0.1700 18.81%
  QoQ % 10.00% 5.26% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 129.41% 117.65% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.86 6.26 5.69 5.45 5.66 4.89 4.53 18.78%
  QoQ % -6.39% 10.02% 4.40% -3.71% 15.75% 7.95% -
  Horiz. % 129.36% 138.19% 125.61% 120.31% 124.94% 107.95% 100.00%
EPS 1.22 1.21 1.06 0.70 0.63 0.19 0.03 1,090.62%
  QoQ % 0.83% 14.15% 51.43% 11.11% 231.58% 533.33% -
  Horiz. % 4,066.67% 4,033.33% 3,533.33% 2,333.33% 2,100.00% 633.33% 100.00%
DPS 0.73 0.34 0.34 0.00 0.00 0.00 0.00 -
  QoQ % 114.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.71% 100.00% 100.00% - - - -
NAPS 0.0570 0.0517 0.0492 0.0464 0.0465 0.0465 0.0436 19.62%
  QoQ % 10.25% 5.08% 6.03% -0.22% 0.00% 6.65% -
  Horiz. % 130.73% 118.58% 112.84% 106.42% 106.65% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 0.1000 -
P/RPS 2.03 1.11 1.05 0.80 0.55 0.48 0.57 133.75%
  QoQ % 82.88% 5.71% 31.25% 45.45% 14.58% -15.79% -
  Horiz. % 356.14% 194.74% 184.21% 140.35% 96.49% 84.21% 100.00%
P/EPS 9.73 5.78 5.61 6.27 4.91 12.30 83.81 -76.30%
  QoQ % 68.34% 3.03% -10.53% 27.70% -60.08% -85.32% -
  Horiz. % 11.61% 6.90% 6.69% 7.48% 5.86% 14.68% 100.00%
EY 10.28 17.29 17.82 15.96 20.38 8.13 1.19 322.68%
  QoQ % -40.54% -2.97% 11.65% -21.69% 150.68% 583.19% -
  Horiz. % 863.87% 1,452.94% 1,497.48% 1,341.18% 1,712.60% 683.19% 100.00%
DY 6.09 4.81 5.65 0.00 0.00 0.00 0.00 -
  QoQ % 26.61% -14.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.79% 85.13% 100.00% - - - -
P/NAPS 2.09 1.35 1.21 0.94 0.67 0.50 0.59 132.92%
  QoQ % 54.81% 11.57% 28.72% 40.30% 34.00% -15.25% -
  Horiz. % 354.24% 228.81% 205.08% 159.32% 113.56% 84.75% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 -
Price 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 0.1400 -
P/RPS 2.16 2.02 1.18 1.09 0.64 0.53 0.79 95.89%
  QoQ % 6.93% 71.19% 8.26% 70.31% 20.75% -32.91% -
  Horiz. % 273.42% 255.70% 149.37% 137.97% 81.01% 67.09% 100.00%
P/EPS 10.36 10.50 6.34 8.48 5.73 13.66 117.33 -80.26%
  QoQ % -1.33% 65.62% -25.24% 47.99% -58.05% -88.36% -
  Horiz. % 8.83% 8.95% 5.40% 7.23% 4.88% 11.64% 100.00%
EY 9.65 9.53 15.76 11.80 17.47 7.32 0.85 407.39%
  QoQ % 1.26% -39.53% 33.56% -32.46% 138.66% 761.18% -
  Horiz. % 1,135.29% 1,121.18% 1,854.12% 1,388.24% 2,055.29% 861.18% 100.00%
DY 5.71 2.65 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 115.47% -47.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.20% 53.00% 100.00% - - - -
P/NAPS 2.23 2.45 1.37 1.28 0.78 0.56 0.82 95.19%
  QoQ % -8.98% 78.83% 7.03% 64.10% 39.29% -31.71% -
  Horiz. % 271.95% 298.78% 167.07% 156.10% 95.12% 68.29% 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
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS