Highlights

[CUSCAPI] QoQ TTM Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     518.25%    YoY -     1,266.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,903 46,832 48,666 42,044 38,925 36,505 33,284 29.15%
  QoQ % 4.42% -3.77% 15.75% 8.01% 6.63% 9.68% -
  Horiz. % 146.93% 140.70% 146.21% 126.32% 116.95% 109.68% 100.00%
PBT 10,011 6,991 6,383 1,953 507 -462 -874 -
  QoQ % 43.20% 9.53% 226.83% 285.21% 209.74% 47.14% -
  Horiz. % -1,145.42% -799.89% -730.32% -223.46% -58.01% 52.86% 100.00%
Tax -889 -982 -951 -327 -244 10 10 -
  QoQ % 9.47% -3.26% -190.83% -34.02% -2,540.00% 0.00% -
  Horiz. % -8,890.00% -9,820.00% -9,510.00% -3,270.00% -2,440.00% 100.00% 100.00%
NP 9,122 6,009 5,432 1,626 263 -452 -864 -
  QoQ % 51.81% 10.62% 234.07% 518.25% 158.19% 47.69% -
  Horiz. % -1,055.79% -695.49% -628.70% -188.19% -30.44% 52.31% 100.00%
NP to SH 9,122 6,009 5,432 1,626 263 -452 -864 -
  QoQ % 51.81% 10.62% 234.07% 518.25% 158.19% 47.69% -
  Horiz. % -1,055.79% -695.49% -628.70% -188.19% -30.44% 52.31% 100.00%
Tax Rate 8.88 % 14.05 % 14.90 % 16.74 % 48.13 % - % - % -
  QoQ % -36.80% -5.70% -10.99% -65.22% 0.00% 0.00% -
  Horiz. % 18.45% 29.19% 30.96% 34.78% 100.00% - -
Total Cost 39,781 40,823 43,234 40,418 38,662 36,957 34,148 10.68%
  QoQ % -2.55% -5.58% 6.97% 4.54% 4.61% 8.23% -
  Horiz. % 116.50% 119.55% 126.61% 118.36% 113.22% 108.23% 100.00%
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
  QoQ % 6.08% -0.31% -0.02% 6.73% -0.33% 4.94% -
  Horiz. % 118.05% 111.28% 111.62% 111.64% 104.60% 104.94% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,893 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 31.72 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,290 39,865 39,987 39,993 37,470 37,594 35,824 11.66%
  QoQ % 6.08% -0.31% -0.02% 6.73% -0.33% 4.94% -
  Horiz. % 118.05% 111.28% 111.62% 111.64% 104.60% 104.94% 100.00%
NOSH 222,580 221,475 222,153 222,187 220,416 221,142 223,902 -0.39%
  QoQ % 0.50% -0.31% -0.02% 0.80% -0.33% -1.23% -
  Horiz. % 99.41% 98.92% 99.22% 99.23% 98.44% 98.77% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.65 % 12.83 % 11.16 % 3.87 % 0.68 % -1.24 % -2.60 % -
  QoQ % 45.36% 14.96% 188.37% 469.12% 154.84% 52.31% -
  Horiz. % -717.31% -493.46% -429.23% -148.85% -26.15% 47.69% 100.00%
ROE 21.57 % 15.07 % 13.58 % 4.07 % 0.70 % -1.20 % -2.41 % -
  QoQ % 43.13% 10.97% 233.66% 481.43% 158.33% 50.21% -
  Horiz. % -895.02% -625.31% -563.49% -168.88% -29.05% 49.79% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.97 21.15 21.91 18.92 17.66 16.51 14.87 29.63%
  QoQ % 3.88% -3.47% 15.80% 7.13% 6.97% 11.03% -
  Horiz. % 147.75% 142.23% 147.34% 127.24% 118.76% 111.03% 100.00%
EPS 4.10 2.71 2.45 0.73 0.12 -0.20 -0.39 -
  QoQ % 51.29% 10.61% 235.62% 508.33% 160.00% 48.72% -
  Horiz. % -1,051.28% -694.87% -628.21% -187.18% -30.77% 51.28% 100.00%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 0.1600 12.10%
  QoQ % 5.56% 0.00% 0.00% 5.88% 0.00% 6.25% -
  Horiz. % 118.75% 112.50% 112.50% 112.50% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.69 5.45 5.66 4.89 4.53 4.25 3.87 29.21%
  QoQ % 4.40% -3.71% 15.75% 7.95% 6.59% 9.82% -
  Horiz. % 147.03% 140.83% 146.25% 126.36% 117.05% 109.82% 100.00%
EPS 1.06 0.70 0.63 0.19 0.03 -0.05 -0.10 -
  QoQ % 51.43% 11.11% 231.58% 533.33% 160.00% 50.00% -
  Horiz. % -1,060.00% -700.00% -630.00% -190.00% -30.00% 50.00% 100.00%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0492 0.0464 0.0465 0.0465 0.0436 0.0438 0.0417 11.62%
  QoQ % 6.03% -0.22% 0.00% 6.65% -0.46% 5.04% -
  Horiz. % 117.99% 111.27% 111.51% 111.51% 104.56% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2300 0.1700 0.1200 0.0900 0.1000 0.0900 0.1000 -
P/RPS 1.05 0.80 0.55 0.48 0.57 0.55 0.67 34.81%
  QoQ % 31.25% 45.45% 14.58% -15.79% 3.64% -17.91% -
  Horiz. % 156.72% 119.40% 82.09% 71.64% 85.07% 82.09% 100.00%
P/EPS 5.61 6.27 4.91 12.30 83.81 -44.03 -25.91 -
  QoQ % -10.53% 27.70% -60.08% -85.32% 290.35% -69.93% -
  Horiz. % -21.65% -24.20% -18.95% -47.47% -323.47% 169.93% 100.00%
EY 17.82 15.96 20.38 8.13 1.19 -2.27 -3.86 -
  QoQ % 11.65% -21.69% 150.68% 583.19% 152.42% 41.19% -
  Horiz. % -461.66% -413.47% -527.98% -210.62% -30.83% 58.81% 100.00%
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.21 0.94 0.67 0.50 0.59 0.53 0.63 54.33%
  QoQ % 28.72% 40.30% 34.00% -15.25% 11.32% -15.87% -
  Horiz. % 192.06% 149.21% 106.35% 79.37% 93.65% 84.13% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 16/08/10 13/05/10 24/02/10 24/02/10 24/02/10 -
Price 0.2600 0.2300 0.1400 0.1000 0.1400 0.1400 0.1400 -
P/RPS 1.18 1.09 0.64 0.53 0.79 0.85 0.94 16.32%
  QoQ % 8.26% 70.31% 20.75% -32.91% -7.06% -9.57% -
  Horiz. % 125.53% 115.96% 68.09% 56.38% 84.04% 90.43% 100.00%
P/EPS 6.34 8.48 5.73 13.66 117.33 -68.50 -36.28 -
  QoQ % -25.24% 47.99% -58.05% -88.36% 271.28% -88.81% -
  Horiz. % -17.48% -23.37% -15.79% -37.65% -323.40% 188.81% 100.00%
EY 15.76 11.80 17.47 7.32 0.85 -1.46 -2.76 -
  QoQ % 33.56% -32.46% 138.66% 761.18% 158.22% 47.10% -
  Horiz. % -571.01% -427.54% -632.97% -265.22% -30.80% 52.90% 100.00%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.37 1.28 0.78 0.56 0.82 0.82 0.88 34.22%
  QoQ % 7.03% 64.10% 39.29% -31.71% 0.00% -6.82% -
  Horiz. % 155.68% 145.45% 88.64% 63.64% 93.18% 93.18% 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
 
 

342  288  424  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.02+0.005 
 VC 0.045+0.015 
 CAREPLS 0.265+0.04 
 SAPNRG 0.08+0.005 
 HSI-H8M 0.675+0.01 
 SANICHI 0.05+0.005 
 HSI-C9J 0.17-0.01 
 EKOVEST 0.375-0.005 
 AIRASIA 0.755+0.005 
 HIBISCS 0.31-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers