Highlights

[CUSCAPI] QoQ TTM Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     51.81%    YoY -     3,368.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,327 50,395 53,824 48,903 46,832 48,666 42,044 17.16%
  QoQ % 5.82% -6.37% 10.06% 4.42% -3.77% 15.75% -
  Horiz. % 126.84% 119.86% 128.02% 116.31% 111.39% 115.75% 100.00%
PBT 11,122 10,777 11,724 10,011 6,991 6,383 1,953 218.56%
  QoQ % 3.20% -8.08% 17.11% 43.20% 9.53% 226.83% -
  Horiz. % 569.48% 551.82% 600.31% 512.60% 357.96% 326.83% 100.00%
Tax -138 -251 -1,359 -889 -982 -951 -327 -43.71%
  QoQ % 45.02% 81.53% -52.87% 9.47% -3.26% -190.83% -
  Horiz. % 42.20% 76.76% 415.60% 271.87% 300.31% 290.83% 100.00%
NP 10,984 10,526 10,365 9,122 6,009 5,432 1,626 256.93%
  QoQ % 4.35% 1.55% 13.63% 51.81% 10.62% 234.07% -
  Horiz. % 675.52% 647.36% 637.45% 561.01% 369.56% 334.07% 100.00%
NP to SH 10,984 10,526 10,365 9,122 6,009 5,432 1,626 256.93%
  QoQ % 4.35% 1.55% 13.63% 51.81% 10.62% 234.07% -
  Horiz. % 675.52% 647.36% 637.45% 561.01% 369.56% 334.07% 100.00%
Tax Rate 1.24 % 2.33 % 11.59 % 8.88 % 14.05 % 14.90 % 16.74 % -82.33%
  QoQ % -46.78% -79.90% 30.52% -36.80% -5.70% -10.99% -
  Horiz. % 7.41% 13.92% 69.24% 53.05% 83.93% 89.01% 100.00%
Total Cost 42,343 39,869 43,459 39,781 40,823 43,234 40,418 3.15%
  QoQ % 6.21% -8.26% 9.25% -2.55% -5.58% 6.97% -
  Horiz. % 104.76% 98.64% 107.52% 98.42% 101.00% 106.97% 100.00%
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,231 6,231 2,893 2,893 0 0 0 -
  QoQ % 0.00% 115.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.37% 215.37% 100.00% 100.00% - - -
Div Payout % 56.74 % 59.20 % 27.92 % 31.72 % - % - % - % -
  QoQ % -4.16% 112.03% -11.98% 0.00% 0.00% 0.00% -
  Horiz. % 178.88% 186.63% 88.02% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,899 48,962 44,409 42,290 39,865 39,987 39,993 11.19%
  QoQ % -4.21% 10.25% 5.01% 6.08% -0.31% -0.02% -
  Horiz. % 117.27% 122.42% 111.04% 105.74% 99.68% 99.98% 100.00%
NOSH 223,333 222,554 222,045 222,580 221,475 222,153 222,187 0.34%
  QoQ % 0.35% 0.23% -0.24% 0.50% -0.31% -0.02% -
  Horiz. % 100.52% 100.17% 99.94% 100.18% 99.68% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.60 % 20.89 % 19.26 % 18.65 % 12.83 % 11.16 % 3.87 % 204.55%
  QoQ % -1.39% 8.46% 3.27% 45.36% 14.96% 188.37% -
  Horiz. % 532.30% 539.79% 497.67% 481.91% 331.52% 288.37% 100.00%
ROE 23.42 % 21.50 % 23.34 % 21.57 % 15.07 % 13.58 % 4.07 % 220.77%
  QoQ % 8.93% -7.88% 8.21% 43.13% 10.97% 233.66% -
  Horiz. % 575.43% 528.26% 573.46% 529.98% 370.27% 333.66% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.88 22.64 24.24 21.97 21.15 21.91 18.92 16.77%
  QoQ % 5.48% -6.60% 10.33% 3.88% -3.47% 15.80% -
  Horiz. % 126.22% 119.66% 128.12% 116.12% 111.79% 115.80% 100.00%
EPS 4.92 4.73 4.67 4.10 2.71 2.45 0.73 256.39%
  QoQ % 4.02% 1.28% 13.90% 51.29% 10.61% 235.62% -
  Horiz. % 673.97% 647.95% 639.73% 561.64% 371.23% 335.62% 100.00%
DPS 2.80 2.80 1.30 1.30 0.00 0.00 0.00 -
  QoQ % 0.00% 115.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.38% 215.38% 100.00% 100.00% - - -
NAPS 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 0.1800 10.81%
  QoQ % -4.55% 10.00% 5.26% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 122.22% 111.11% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.21 5.86 6.26 5.69 5.45 5.66 4.89 17.25%
  QoQ % 5.97% -6.39% 10.02% 4.40% -3.71% 15.75% -
  Horiz. % 126.99% 119.84% 128.02% 116.36% 111.45% 115.75% 100.00%
EPS 1.28 1.22 1.21 1.06 0.70 0.63 0.19 256.29%
  QoQ % 4.92% 0.83% 14.15% 51.43% 11.11% 231.58% -
  Horiz. % 673.68% 642.11% 636.84% 557.89% 368.42% 331.58% 100.00%
DPS 0.73 0.73 0.34 0.34 0.00 0.00 0.00 -
  QoQ % 0.00% 114.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.71% 214.71% 100.00% 100.00% - - -
NAPS 0.0546 0.0570 0.0517 0.0492 0.0464 0.0465 0.0465 11.29%
  QoQ % -4.21% 10.25% 5.08% 6.03% -0.22% 0.00% -
  Horiz. % 117.42% 122.58% 111.18% 105.81% 99.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 0.0900 -
P/RPS 1.72 2.03 1.11 1.05 0.80 0.55 0.48 133.98%
  QoQ % -15.27% 82.88% 5.71% 31.25% 45.45% 14.58% -
  Horiz. % 358.33% 422.92% 231.25% 218.75% 166.67% 114.58% 100.00%
P/EPS 8.34 9.73 5.78 5.61 6.27 4.91 12.30 -22.80%
  QoQ % -14.29% 68.34% 3.03% -10.53% 27.70% -60.08% -
  Horiz. % 67.80% 79.11% 46.99% 45.61% 50.98% 39.92% 100.00%
EY 12.00 10.28 17.29 17.82 15.96 20.38 8.13 29.61%
  QoQ % 16.73% -40.54% -2.97% 11.65% -21.69% 150.68% -
  Horiz. % 147.60% 126.45% 212.67% 219.19% 196.31% 250.68% 100.00%
DY 6.83 6.09 4.81 5.65 0.00 0.00 0.00 -
  QoQ % 12.15% 26.61% -14.87% 0.00% 0.00% 0.00% -
  Horiz. % 120.88% 107.79% 85.13% 100.00% - - -
P/NAPS 1.95 2.09 1.35 1.21 0.94 0.67 0.50 147.56%
  QoQ % -6.70% 54.81% 11.57% 28.72% 40.30% 34.00% -
  Horiz. % 390.00% 418.00% 270.00% 242.00% 188.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 13/05/10 -
Price 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 0.1000 -
P/RPS 1.84 2.16 2.02 1.18 1.09 0.64 0.53 129.10%
  QoQ % -14.81% 6.93% 71.19% 8.26% 70.31% 20.75% -
  Horiz. % 347.17% 407.55% 381.13% 222.64% 205.66% 120.75% 100.00%
P/EPS 8.95 10.36 10.50 6.34 8.48 5.73 13.66 -24.54%
  QoQ % -13.61% -1.33% 65.62% -25.24% 47.99% -58.05% -
  Horiz. % 65.52% 75.84% 76.87% 46.41% 62.08% 41.95% 100.00%
EY 11.18 9.65 9.53 15.76 11.80 17.47 7.32 32.59%
  QoQ % 15.85% 1.26% -39.53% 33.56% -32.46% 138.66% -
  Horiz. % 152.73% 131.83% 130.19% 215.30% 161.20% 238.66% 100.00%
DY 6.36 5.71 2.65 5.00 0.00 0.00 0.00 -
  QoQ % 11.38% 115.47% -47.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.20% 114.20% 53.00% 100.00% - - -
P/NAPS 2.10 2.23 2.45 1.37 1.28 0.78 0.56 141.18%
  QoQ % -5.83% -8.98% 78.83% 7.03% 64.10% 39.29% -
  Horiz. % 375.00% 398.21% 437.50% 244.64% 228.57% 139.29% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers