Highlights

[CUSCAPI] QoQ TTM Result on 2012-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -9.62%    YoY -     -40.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,820 59,883 60,239 59,513 57,931 50,306 53,595 1.52%
  QoQ % -8.45% -0.59% 1.22% 2.73% 15.16% -6.14% -
  Horiz. % 102.29% 111.73% 112.40% 111.04% 108.09% 93.86% 100.00%
PBT 3,860 6,589 6,580 6,762 7,440 6,915 8,807 -42.33%
  QoQ % -41.42% 0.14% -2.69% -9.11% 7.59% -21.48% -
  Horiz. % 43.83% 74.82% 74.71% 76.78% 84.48% 78.52% 100.00%
Tax -122 -142 -192 -187 -165 329 -176 -21.69%
  QoQ % 14.08% 26.04% -2.67% -13.33% -150.15% 286.93% -
  Horiz. % 69.32% 80.68% 109.09% 106.25% 93.75% -186.93% 100.00%
NP 3,738 6,447 6,388 6,575 7,275 7,244 8,631 -42.79%
  QoQ % -42.02% 0.92% -2.84% -9.62% 0.43% -16.07% -
  Horiz. % 43.31% 74.70% 74.01% 76.18% 84.29% 83.93% 100.00%
NP to SH 3,707 6,416 6,388 6,575 7,275 7,244 8,631 -43.10%
  QoQ % -42.22% 0.44% -2.84% -9.62% 0.43% -16.07% -
  Horiz. % 42.95% 74.34% 74.01% 76.18% 84.29% 83.93% 100.00%
Tax Rate 3.16 % 2.16 % 2.92 % 2.77 % 2.22 % -4.76 % 2.00 % 35.69%
  QoQ % 46.30% -26.03% 5.42% 24.77% 146.64% -338.00% -
  Horiz. % 158.00% 108.00% 146.00% 138.50% 111.00% -238.00% 100.00%
Total Cost 51,082 53,436 53,851 52,938 50,656 43,062 44,964 8.89%
  QoQ % -4.41% -0.77% 1.72% 4.50% 17.64% -4.23% -
  Horiz. % 113.61% 118.84% 119.76% 117.73% 112.66% 95.77% 100.00%
Net Worth 111,300 61,979 63,331 61,611 58,666 56,699 60,899 49.54%
  QoQ % 79.58% -2.14% 2.79% 5.02% 3.47% -6.90% -
  Horiz. % 182.76% 101.77% 103.99% 101.17% 96.33% 93.10% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,718 3,718 7,351 3,697 3,697 7,036 3,338 7.47%
  QoQ % 0.00% -49.42% 98.81% 0.00% -47.45% 110.77% -
  Horiz. % 111.40% 111.40% 220.22% 110.77% 110.77% 210.77% 100.00%
Div Payout % 100.32 % 57.96 % 115.08 % 56.24 % 50.83 % 97.13 % 38.68 % 88.88%
  QoQ % 73.08% -49.64% 104.62% 10.64% -47.67% 151.11% -
  Horiz. % 259.36% 149.84% 297.52% 145.40% 131.41% 251.11% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 111,300 61,979 63,331 61,611 58,666 56,699 60,899 49.54%
  QoQ % 79.58% -2.14% 2.79% 5.02% 3.47% -6.90% -
  Horiz. % 182.76% 101.77% 103.99% 101.17% 96.33% 93.10% 100.00%
NOSH 370,999 247,916 243,582 246,444 244,444 246,521 234,230 35.92%
  QoQ % 49.65% 1.78% -1.16% 0.82% -0.84% 5.25% -
  Horiz. % 158.39% 105.84% 103.99% 105.21% 104.36% 105.25% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.82 % 10.77 % 10.60 % 11.05 % 12.56 % 14.40 % 16.10 % -43.63%
  QoQ % -36.68% 1.60% -4.07% -12.02% -12.78% -10.56% -
  Horiz. % 42.36% 66.89% 65.84% 68.63% 78.01% 89.44% 100.00%
ROE 3.33 % 10.35 % 10.09 % 10.67 % 12.40 % 12.78 % 14.17 % -61.95%
  QoQ % -67.83% 2.58% -5.44% -13.95% -2.97% -9.81% -
  Horiz. % 23.50% 73.04% 71.21% 75.30% 87.51% 90.19% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.78 24.15 24.73 24.15 23.70 20.41 22.88 -25.29%
  QoQ % -38.80% -2.35% 2.40% 1.90% 16.12% -10.80% -
  Horiz. % 64.60% 105.55% 108.09% 105.55% 103.58% 89.20% 100.00%
EPS 1.00 2.59 2.62 2.67 2.98 2.94 3.68 -58.08%
  QoQ % -61.39% -1.15% -1.87% -10.40% 1.36% -20.11% -
  Horiz. % 27.17% 70.38% 71.20% 72.55% 80.98% 79.89% 100.00%
DPS 1.00 1.50 3.00 1.50 1.51 2.85 1.43 -21.23%
  QoQ % -33.33% -50.00% 100.00% -0.66% -47.02% 99.30% -
  Horiz. % 69.93% 104.90% 209.79% 104.90% 105.59% 199.30% 100.00%
NAPS 0.3000 0.2500 0.2600 0.2500 0.2400 0.2300 0.2600 10.02%
  QoQ % 20.00% -3.85% 4.00% 4.17% 4.35% -11.54% -
  Horiz. % 115.38% 96.15% 100.00% 96.15% 92.31% 88.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.38 6.97 7.01 6.93 6.74 5.85 6.24 1.49%
  QoQ % -8.46% -0.57% 1.15% 2.82% 15.21% -6.25% -
  Horiz. % 102.24% 111.70% 112.34% 111.06% 108.01% 93.75% 100.00%
EPS 0.43 0.75 0.74 0.77 0.85 0.84 1.00 -43.06%
  QoQ % -42.67% 1.35% -3.90% -9.41% 1.19% -16.00% -
  Horiz. % 43.00% 75.00% 74.00% 77.00% 85.00% 84.00% 100.00%
DPS 0.43 0.43 0.86 0.43 0.43 0.82 0.39 6.73%
  QoQ % 0.00% -50.00% 100.00% 0.00% -47.56% 110.26% -
  Horiz. % 110.26% 110.26% 220.51% 110.26% 110.26% 210.26% 100.00%
NAPS 0.1295 0.0721 0.0737 0.0717 0.0683 0.0660 0.0709 49.48%
  QoQ % 79.61% -2.17% 2.79% 4.98% 3.48% -6.91% -
  Horiz. % 182.65% 101.69% 103.95% 101.13% 96.33% 93.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3400 0.3350 0.3400 0.3400 0.3100 0.3700 0.3900 -
P/RPS 2.30 1.39 1.37 1.41 1.31 1.81 1.70 22.35%
  QoQ % 65.47% 1.46% -2.84% 7.63% -27.62% 6.47% -
  Horiz. % 135.29% 81.76% 80.59% 82.94% 77.06% 106.47% 100.00%
P/EPS 34.03 12.94 12.96 12.74 10.42 12.59 10.58 118.05%
  QoQ % 162.98% -0.15% 1.73% 22.26% -17.24% 19.00% -
  Horiz. % 321.64% 122.31% 122.50% 120.42% 98.49% 119.00% 100.00%
EY 2.94 7.73 7.71 7.85 9.60 7.94 9.45 -54.12%
  QoQ % -61.97% 0.26% -1.78% -18.23% 20.91% -15.98% -
  Horiz. % 31.11% 81.80% 81.59% 83.07% 101.59% 84.02% 100.00%
DY 2.95 4.48 8.82 4.41 4.88 7.71 3.65 -13.24%
  QoQ % -34.15% -49.21% 100.00% -9.63% -36.71% 111.23% -
  Horiz. % 80.82% 122.74% 241.64% 120.82% 133.70% 211.23% 100.00%
P/NAPS 1.13 1.34 1.31 1.36 1.29 1.61 1.50 -17.22%
  QoQ % -15.67% 2.29% -3.68% 5.43% -19.88% 7.33% -
  Horiz. % 75.33% 89.33% 87.33% 90.67% 86.00% 107.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 -
Price 0.3650 0.2600 0.3300 0.3500 0.3900 0.3500 0.4000 -
P/RPS 2.47 1.08 1.33 1.45 1.65 1.72 1.75 25.85%
  QoQ % 128.70% -18.80% -8.28% -12.12% -4.07% -1.71% -
  Horiz. % 141.14% 61.71% 76.00% 82.86% 94.29% 98.29% 100.00%
P/EPS 36.53 10.05 12.58 13.12 13.10 11.91 10.86 124.66%
  QoQ % 263.48% -20.11% -4.12% 0.15% 9.99% 9.67% -
  Horiz. % 336.37% 92.54% 115.84% 120.81% 120.63% 109.67% 100.00%
EY 2.74 9.95 7.95 7.62 7.63 8.40 9.21 -55.47%
  QoQ % -72.46% 25.16% 4.33% -0.13% -9.17% -8.79% -
  Horiz. % 29.75% 108.03% 86.32% 82.74% 82.84% 91.21% 100.00%
DY 2.75 5.77 9.09 4.29 3.88 8.15 3.56 -15.82%
  QoQ % -52.34% -36.52% 111.89% 10.57% -52.39% 128.93% -
  Horiz. % 77.25% 162.08% 255.34% 120.51% 108.99% 228.93% 100.00%
P/NAPS 1.22 1.04 1.27 1.40 1.63 1.52 1.54 -14.40%
  QoQ % 17.31% -18.11% -9.29% -14.11% 7.24% -1.30% -
  Horiz. % 79.22% 67.53% 82.47% 90.91% 105.84% 98.70% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers