Highlights

[CUSCAPI] QoQ TTM Result on 2011-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -21.42%    YoY -     -5.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 59,513 57,931 50,306 53,595 53,327 50,395 53,824 6.91%
  QoQ % 2.73% 15.16% -6.14% 0.50% 5.82% -6.37% -
  Horiz. % 110.57% 107.63% 93.46% 99.57% 99.08% 93.63% 100.00%
PBT 6,762 7,440 6,915 8,807 11,122 10,777 11,724 -30.64%
  QoQ % -9.11% 7.59% -21.48% -20.81% 3.20% -8.08% -
  Horiz. % 57.68% 63.46% 58.98% 75.12% 94.87% 91.92% 100.00%
Tax -187 -165 329 -176 -138 -251 -1,359 -73.25%
  QoQ % -13.33% -150.15% 286.93% -27.54% 45.02% 81.53% -
  Horiz. % 13.76% 12.14% -24.21% 12.95% 10.15% 18.47% 100.00%
NP 6,575 7,275 7,244 8,631 10,984 10,526 10,365 -26.11%
  QoQ % -9.62% 0.43% -16.07% -21.42% 4.35% 1.55% -
  Horiz. % 63.43% 70.19% 69.89% 83.27% 105.97% 101.55% 100.00%
NP to SH 6,575 7,275 7,244 8,631 10,984 10,526 10,365 -26.11%
  QoQ % -9.62% 0.43% -16.07% -21.42% 4.35% 1.55% -
  Horiz. % 63.43% 70.19% 69.89% 83.27% 105.97% 101.55% 100.00%
Tax Rate 2.77 % 2.22 % -4.76 % 2.00 % 1.24 % 2.33 % 11.59 % -61.39%
  QoQ % 24.77% 146.64% -338.00% 61.29% -46.78% -79.90% -
  Horiz. % 23.90% 19.15% -41.07% 17.26% 10.70% 20.10% 100.00%
Total Cost 52,938 50,656 43,062 44,964 42,343 39,869 43,459 14.02%
  QoQ % 4.50% 17.64% -4.23% 6.19% 6.21% -8.26% -
  Horiz. % 121.81% 116.56% 99.09% 103.46% 97.43% 91.74% 100.00%
Net Worth 61,611 58,666 56,699 60,899 46,899 48,962 44,409 24.32%
  QoQ % 5.02% 3.47% -6.90% 29.85% -4.21% 10.25% -
  Horiz. % 138.74% 132.11% 127.68% 137.13% 105.61% 110.25% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,697 3,697 7,036 3,338 6,231 6,231 2,893 17.71%
  QoQ % 0.00% -47.45% 110.77% -46.43% 0.00% 115.37% -
  Horiz. % 127.80% 127.80% 243.17% 115.37% 215.37% 215.37% 100.00%
Div Payout % 56.24 % 50.83 % 97.13 % 38.68 % 56.74 % 59.20 % 27.92 % 59.29%
  QoQ % 10.64% -47.67% 151.11% -31.83% -4.16% 112.03% -
  Horiz. % 201.43% 182.06% 347.89% 138.54% 203.22% 212.03% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,611 58,666 56,699 60,899 46,899 48,962 44,409 24.32%
  QoQ % 5.02% 3.47% -6.90% 29.85% -4.21% 10.25% -
  Horiz. % 138.74% 132.11% 127.68% 137.13% 105.61% 110.25% 100.00%
NOSH 246,444 244,444 246,521 234,230 223,333 222,554 222,045 7.18%
  QoQ % 0.82% -0.84% 5.25% 4.88% 0.35% 0.23% -
  Horiz. % 110.99% 110.09% 111.02% 105.49% 100.58% 100.23% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.05 % 12.56 % 14.40 % 16.10 % 20.60 % 20.89 % 19.26 % -30.88%
  QoQ % -12.02% -12.78% -10.56% -21.84% -1.39% 8.46% -
  Horiz. % 57.37% 65.21% 74.77% 83.59% 106.96% 108.46% 100.00%
ROE 10.67 % 12.40 % 12.78 % 14.17 % 23.42 % 21.50 % 23.34 % -40.57%
  QoQ % -13.95% -2.97% -9.81% -39.50% 8.93% -7.88% -
  Horiz. % 45.72% 53.13% 54.76% 60.71% 100.34% 92.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.15 23.70 20.41 22.88 23.88 22.64 24.24 -0.25%
  QoQ % 1.90% 16.12% -10.80% -4.19% 5.48% -6.60% -
  Horiz. % 99.63% 97.77% 84.20% 94.39% 98.51% 93.40% 100.00%
EPS 2.67 2.98 2.94 3.68 4.92 4.73 4.67 -31.04%
  QoQ % -10.40% 1.36% -20.11% -25.20% 4.02% 1.28% -
  Horiz. % 57.17% 63.81% 62.96% 78.80% 105.35% 101.28% 100.00%
DPS 1.50 1.51 2.85 1.43 2.80 2.80 1.30 9.98%
  QoQ % -0.66% -47.02% 99.30% -48.93% 0.00% 115.38% -
  Horiz. % 115.38% 116.15% 219.23% 110.00% 215.38% 215.38% 100.00%
NAPS 0.2500 0.2400 0.2300 0.2600 0.2100 0.2200 0.2000 15.99%
  QoQ % 4.17% 4.35% -11.54% 23.81% -4.55% 10.00% -
  Horiz. % 125.00% 120.00% 115.00% 130.00% 105.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.93 6.74 5.85 6.24 6.21 5.86 6.26 6.99%
  QoQ % 2.82% 15.21% -6.25% 0.48% 5.97% -6.39% -
  Horiz. % 110.70% 107.67% 93.45% 99.68% 99.20% 93.61% 100.00%
EPS 0.77 0.85 0.84 1.00 1.28 1.22 1.21 -25.96%
  QoQ % -9.41% 1.19% -16.00% -21.87% 4.92% 0.83% -
  Horiz. % 63.64% 70.25% 69.42% 82.64% 105.79% 100.83% 100.00%
DPS 0.43 0.43 0.82 0.39 0.73 0.73 0.34 16.90%
  QoQ % 0.00% -47.56% 110.26% -46.58% 0.00% 114.71% -
  Horiz. % 126.47% 126.47% 241.18% 114.71% 214.71% 214.71% 100.00%
NAPS 0.0717 0.0683 0.0660 0.0709 0.0546 0.0570 0.0517 24.29%
  QoQ % 4.98% 3.48% -6.91% 29.85% -4.21% 10.25% -
  Horiz. % 138.68% 132.11% 127.66% 137.14% 105.61% 110.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3400 0.3100 0.3700 0.3900 0.4100 0.4600 0.2700 -
P/RPS 1.41 1.31 1.81 1.70 1.72 2.03 1.11 17.24%
  QoQ % 7.63% -27.62% 6.47% -1.16% -15.27% 82.88% -
  Horiz. % 127.03% 118.02% 163.06% 153.15% 154.95% 182.88% 100.00%
P/EPS 12.74 10.42 12.59 10.58 8.34 9.73 5.78 69.12%
  QoQ % 22.26% -17.24% 19.00% 26.86% -14.29% 68.34% -
  Horiz. % 220.42% 180.28% 217.82% 183.04% 144.29% 168.34% 100.00%
EY 7.85 9.60 7.94 9.45 12.00 10.28 17.29 -40.84%
  QoQ % -18.23% 20.91% -15.98% -21.25% 16.73% -40.54% -
  Horiz. % 45.40% 55.52% 45.92% 54.66% 69.40% 59.46% 100.00%
DY 4.41 4.88 7.71 3.65 6.83 6.09 4.81 -5.61%
  QoQ % -9.63% -36.71% 111.23% -46.56% 12.15% 26.61% -
  Horiz. % 91.68% 101.46% 160.29% 75.88% 142.00% 126.61% 100.00%
P/NAPS 1.36 1.29 1.61 1.50 1.95 2.09 1.35 0.49%
  QoQ % 5.43% -19.88% 7.33% -23.08% -6.70% 54.81% -
  Horiz. % 100.74% 95.56% 119.26% 111.11% 144.44% 154.81% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 -
Price 0.3500 0.3900 0.3500 0.4000 0.4400 0.4900 0.4900 -
P/RPS 1.45 1.65 1.72 1.75 1.84 2.16 2.02 -19.78%
  QoQ % -12.12% -4.07% -1.71% -4.89% -14.81% 6.93% -
  Horiz. % 71.78% 81.68% 85.15% 86.63% 91.09% 106.93% 100.00%
P/EPS 13.12 13.10 11.91 10.86 8.95 10.36 10.50 15.96%
  QoQ % 0.15% 9.99% 9.67% 21.34% -13.61% -1.33% -
  Horiz. % 124.95% 124.76% 113.43% 103.43% 85.24% 98.67% 100.00%
EY 7.62 7.63 8.40 9.21 11.18 9.65 9.53 -13.82%
  QoQ % -0.13% -9.17% -8.79% -17.62% 15.85% 1.26% -
  Horiz. % 79.96% 80.06% 88.14% 96.64% 117.31% 101.26% 100.00%
DY 4.29 3.88 8.15 3.56 6.36 5.71 2.65 37.75%
  QoQ % 10.57% -52.39% 128.93% -44.03% 11.38% 115.47% -
  Horiz. % 161.89% 146.42% 307.55% 134.34% 240.00% 215.47% 100.00%
P/NAPS 1.40 1.63 1.52 1.54 2.10 2.23 2.45 -31.07%
  QoQ % -14.11% 7.24% -1.30% -26.67% -5.83% -8.98% -
  Horiz. % 57.14% 66.53% 62.04% 62.86% 85.71% 91.02% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers