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.
 


 

201  186  444  1472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 FINTEC 0.085+0.005 
 HSI-H8F 0.28+0.03 
 HSI-C7F 0.235-0.035 
 ALAM-WA 0.055+0.005 
 MTAG 0.595+0.025 
 SAPNRG 0.29-0.005 
 FPGROUP 0.565+0.02 
 K1 0.24+0.015 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers