Highlights

[CUSCAPI] QoQ TTM Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     13.63%    YoY -     537.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,595 53,327 50,395 53,824 48,903 46,832 48,666 6.62%
  QoQ % 0.50% 5.82% -6.37% 10.06% 4.42% -3.77% -
  Horiz. % 110.13% 109.58% 103.55% 110.60% 100.49% 96.23% 100.00%
PBT 8,807 11,122 10,777 11,724 10,011 6,991 6,383 23.86%
  QoQ % -20.81% 3.20% -8.08% 17.11% 43.20% 9.53% -
  Horiz. % 137.98% 174.24% 168.84% 183.68% 156.84% 109.53% 100.00%
Tax -176 -138 -251 -1,359 -889 -982 -951 -67.42%
  QoQ % -27.54% 45.02% 81.53% -52.87% 9.47% -3.26% -
  Horiz. % 18.51% 14.51% 26.39% 142.90% 93.48% 103.26% 100.00%
NP 8,631 10,984 10,526 10,365 9,122 6,009 5,432 36.05%
  QoQ % -21.42% 4.35% 1.55% 13.63% 51.81% 10.62% -
  Horiz. % 158.89% 202.21% 193.78% 190.81% 167.93% 110.62% 100.00%
NP to SH 8,631 10,984 10,526 10,365 9,122 6,009 5,432 36.05%
  QoQ % -21.42% 4.35% 1.55% 13.63% 51.81% 10.62% -
  Horiz. % 158.89% 202.21% 193.78% 190.81% 167.93% 110.62% 100.00%
Tax Rate 2.00 % 1.24 % 2.33 % 11.59 % 8.88 % 14.05 % 14.90 % -73.69%
  QoQ % 61.29% -46.78% -79.90% 30.52% -36.80% -5.70% -
  Horiz. % 13.42% 8.32% 15.64% 77.79% 59.60% 94.30% 100.00%
Total Cost 44,964 42,343 39,869 43,459 39,781 40,823 43,234 2.64%
  QoQ % 6.19% 6.21% -8.26% 9.25% -2.55% -5.58% -
  Horiz. % 104.00% 97.94% 92.22% 100.52% 92.01% 94.42% 100.00%
Net Worth 60,899 46,899 48,962 44,409 42,290 39,865 39,987 32.27%
  QoQ % 29.85% -4.21% 10.25% 5.01% 6.08% -0.31% -
  Horiz. % 152.30% 117.29% 122.44% 111.06% 105.76% 99.69% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,338 6,231 6,231 2,893 2,893 0 0 -
  QoQ % -46.43% 0.00% 115.37% 0.00% 0.00% 0.00% -
  Horiz. % 115.37% 215.37% 215.37% 100.00% 100.00% - -
Div Payout % 38.68 % 56.74 % 59.20 % 27.92 % 31.72 % - % - % -
  QoQ % -31.83% -4.16% 112.03% -11.98% 0.00% 0.00% -
  Horiz. % 121.94% 178.88% 186.63% 88.02% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,899 46,899 48,962 44,409 42,290 39,865 39,987 32.27%
  QoQ % 29.85% -4.21% 10.25% 5.01% 6.08% -0.31% -
  Horiz. % 152.30% 117.29% 122.44% 111.06% 105.76% 99.69% 100.00%
NOSH 234,230 223,333 222,554 222,045 222,580 221,475 222,153 3.58%
  QoQ % 4.88% 0.35% 0.23% -0.24% 0.50% -0.31% -
  Horiz. % 105.44% 100.53% 100.18% 99.95% 100.19% 99.69% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.10 % 20.60 % 20.89 % 19.26 % 18.65 % 12.83 % 11.16 % 27.59%
  QoQ % -21.84% -1.39% 8.46% 3.27% 45.36% 14.96% -
  Horiz. % 144.27% 184.59% 187.19% 172.58% 167.11% 114.96% 100.00%
ROE 14.17 % 23.42 % 21.50 % 23.34 % 21.57 % 15.07 % 13.58 % 2.87%
  QoQ % -39.50% 8.93% -7.88% 8.21% 43.13% 10.97% -
  Horiz. % 104.34% 172.46% 158.32% 171.87% 158.84% 110.97% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.88 23.88 22.64 24.24 21.97 21.15 21.91 2.92%
  QoQ % -4.19% 5.48% -6.60% 10.33% 3.88% -3.47% -
  Horiz. % 104.43% 108.99% 103.33% 110.63% 100.27% 96.53% 100.00%
EPS 3.68 4.92 4.73 4.67 4.10 2.71 2.45 31.06%
  QoQ % -25.20% 4.02% 1.28% 13.90% 51.29% 10.61% -
  Horiz. % 150.20% 200.82% 193.06% 190.61% 167.35% 110.61% 100.00%
DPS 1.43 2.80 2.80 1.30 1.30 0.00 0.00 -
  QoQ % -48.93% 0.00% 115.38% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 215.38% 215.38% 100.00% 100.00% - -
NAPS 0.2600 0.2100 0.2200 0.2000 0.1900 0.1800 0.1800 27.70%
  QoQ % 23.81% -4.55% 10.00% 5.26% 5.56% 0.00% -
  Horiz. % 144.44% 116.67% 122.22% 111.11% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.24 6.21 5.86 6.26 5.69 5.45 5.66 6.70%
  QoQ % 0.48% 5.97% -6.39% 10.02% 4.40% -3.71% -
  Horiz. % 110.25% 109.72% 103.53% 110.60% 100.53% 96.29% 100.00%
EPS 1.00 1.28 1.22 1.21 1.06 0.70 0.63 35.96%
  QoQ % -21.87% 4.92% 0.83% 14.15% 51.43% 11.11% -
  Horiz. % 158.73% 203.17% 193.65% 192.06% 168.25% 111.11% 100.00%
DPS 0.39 0.73 0.73 0.34 0.34 0.00 0.00 -
  QoQ % -46.58% 0.00% 114.71% 0.00% 0.00% 0.00% -
  Horiz. % 114.71% 214.71% 214.71% 100.00% 100.00% - -
NAPS 0.0709 0.0546 0.0570 0.0517 0.0492 0.0464 0.0465 32.37%
  QoQ % 29.85% -4.21% 10.25% 5.08% 6.03% -0.22% -
  Horiz. % 152.47% 117.42% 122.58% 111.18% 105.81% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3900 0.4100 0.4600 0.2700 0.2300 0.1700 0.1200 -
P/RPS 1.70 1.72 2.03 1.11 1.05 0.80 0.55 111.75%
  QoQ % -1.16% -15.27% 82.88% 5.71% 31.25% 45.45% -
  Horiz. % 309.09% 312.73% 369.09% 201.82% 190.91% 145.45% 100.00%
P/EPS 10.58 8.34 9.73 5.78 5.61 6.27 4.91 66.60%
  QoQ % 26.86% -14.29% 68.34% 3.03% -10.53% 27.70% -
  Horiz. % 215.48% 169.86% 198.17% 117.72% 114.26% 127.70% 100.00%
EY 9.45 12.00 10.28 17.29 17.82 15.96 20.38 -40.01%
  QoQ % -21.25% 16.73% -40.54% -2.97% 11.65% -21.69% -
  Horiz. % 46.37% 58.88% 50.44% 84.84% 87.44% 78.31% 100.00%
DY 3.65 6.83 6.09 4.81 5.65 0.00 0.00 -
  QoQ % -46.56% 12.15% 26.61% -14.87% 0.00% 0.00% -
  Horiz. % 64.60% 120.88% 107.79% 85.13% 100.00% - -
P/NAPS 1.50 1.95 2.09 1.35 1.21 0.94 0.67 70.89%
  QoQ % -23.08% -6.70% 54.81% 11.57% 28.72% 40.30% -
  Horiz. % 223.88% 291.04% 311.94% 201.49% 180.60% 140.30% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 16/08/10 -
Price 0.4000 0.4400 0.4900 0.4900 0.2600 0.2300 0.1400 -
P/RPS 1.75 1.84 2.16 2.02 1.18 1.09 0.64 95.18%
  QoQ % -4.89% -14.81% 6.93% 71.19% 8.26% 70.31% -
  Horiz. % 273.44% 287.50% 337.50% 315.62% 184.38% 170.31% 100.00%
P/EPS 10.86 8.95 10.36 10.50 6.34 8.48 5.73 52.97%
  QoQ % 21.34% -13.61% -1.33% 65.62% -25.24% 47.99% -
  Horiz. % 189.53% 156.20% 180.80% 183.25% 110.65% 147.99% 100.00%
EY 9.21 11.18 9.65 9.53 15.76 11.80 17.47 -34.66%
  QoQ % -17.62% 15.85% 1.26% -39.53% 33.56% -32.46% -
  Horiz. % 52.72% 64.00% 55.24% 54.55% 90.21% 67.54% 100.00%
DY 3.56 6.36 5.71 2.65 5.00 0.00 0.00 -
  QoQ % -44.03% 11.38% 115.47% -47.00% 0.00% 0.00% -
  Horiz. % 71.20% 127.20% 114.20% 53.00% 100.00% - -
P/NAPS 1.54 2.10 2.23 2.45 1.37 1.28 0.78 57.19%
  QoQ % -26.67% -5.83% -8.98% 78.83% 7.03% 64.10% -
  Horiz. % 197.44% 269.23% 285.90% 314.10% 175.64% 164.10% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers