Highlights

[CUSCAPI] QoQ TTM Result on 2013-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     0.44%    YoY -     -11.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,402 50,038 54,820 59,883 60,239 59,513 57,931 -11.26%
  QoQ % -3.27% -8.72% -8.45% -0.59% 1.22% 2.73% -
  Horiz. % 83.55% 86.38% 94.63% 103.37% 103.98% 102.73% 100.00%
PBT -2,922 76 3,860 6,589 6,580 6,762 7,440 -
  QoQ % -3,944.74% -98.03% -41.42% 0.14% -2.69% -9.11% -
  Horiz. % -39.27% 1.02% 51.88% 88.56% 88.44% 90.89% 100.00%
Tax -936 -245 -122 -142 -192 -187 -165 217.07%
  QoQ % -282.04% -100.82% 14.08% 26.04% -2.67% -13.33% -
  Horiz. % 567.27% 148.48% 73.94% 86.06% 116.36% 113.33% 100.00%
NP -3,858 -169 3,738 6,447 6,388 6,575 7,275 -
  QoQ % -2,182.84% -104.52% -42.02% 0.92% -2.84% -9.62% -
  Horiz. % -53.03% -2.32% 51.38% 88.62% 87.81% 90.38% 100.00%
NP to SH -3,930 -200 3,707 6,416 6,388 6,575 7,275 -
  QoQ % -1,865.00% -105.40% -42.22% 0.44% -2.84% -9.62% -
  Horiz. % -54.02% -2.75% 50.96% 88.19% 87.81% 90.38% 100.00%
Tax Rate - % 322.37 % 3.16 % 2.16 % 2.92 % 2.77 % 2.22 % -
  QoQ % 0.00% 10,101.58% 46.30% -26.03% 5.42% 24.77% -
  Horiz. % 0.00% 14,521.17% 142.34% 97.30% 131.53% 124.77% 100.00%
Total Cost 52,260 50,207 51,082 53,436 53,851 52,938 50,656 2.09%
  QoQ % 4.09% -1.71% -4.41% -0.77% 1.72% 4.50% -
  Horiz. % 103.17% 99.11% 100.84% 105.49% 106.31% 104.50% 100.00%
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
  QoQ % -6.80% -3.31% 79.58% -2.14% 2.79% 5.02% -
  Horiz. % 170.97% 183.44% 189.72% 105.65% 107.95% 105.02% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,718 3,718 3,718 3,718 7,351 3,697 3,697 0.38%
  QoQ % 0.00% 0.00% 0.00% -49.42% 98.81% 0.00% -
  Horiz. % 100.57% 100.57% 100.57% 100.57% 198.81% 100.00% 100.00%
Div Payout % - % - % 100.32 % 57.96 % 115.08 % 56.24 % 50.83 % -
  QoQ % 0.00% 0.00% 73.08% -49.64% 104.62% 10.64% -
  Horiz. % 0.00% 0.00% 197.36% 114.03% 226.40% 110.64% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
  QoQ % -6.80% -3.31% 79.58% -2.14% 2.79% 5.02% -
  Horiz. % 170.97% 183.44% 189.72% 105.65% 107.95% 105.02% 100.00%
NOSH 436,097 430,461 370,999 247,916 243,582 246,444 244,444 46.94%
  QoQ % 1.31% 16.03% 49.65% 1.78% -1.16% 0.82% -
  Horiz. % 178.40% 176.10% 151.77% 101.42% 99.65% 100.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.97 % -0.34 % 6.82 % 10.77 % 10.60 % 11.05 % 12.56 % -
  QoQ % -2,244.12% -104.99% -36.68% 1.60% -4.07% -12.02% -
  Horiz. % -63.46% -2.71% 54.30% 85.75% 84.39% 87.98% 100.00%
ROE -3.92 % -0.19 % 3.33 % 10.35 % 10.09 % 10.67 % 12.40 % -
  QoQ % -1,963.16% -105.71% -67.83% 2.58% -5.44% -13.95% -
  Horiz. % -31.61% -1.53% 26.85% 83.47% 81.37% 86.05% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.10 11.62 14.78 24.15 24.73 24.15 23.70 -39.61%
  QoQ % -4.48% -21.38% -38.80% -2.35% 2.40% 1.90% -
  Horiz. % 46.84% 49.03% 62.36% 101.90% 104.35% 101.90% 100.00%
EPS -0.90 -0.05 1.00 2.59 2.62 2.67 2.98 -
  QoQ % -1,700.00% -105.00% -61.39% -1.15% -1.87% -10.40% -
  Horiz. % -30.20% -1.68% 33.56% 86.91% 87.92% 89.60% 100.00%
DPS 0.85 0.86 1.00 1.50 3.00 1.50 1.51 -31.75%
  QoQ % -1.16% -14.00% -33.33% -50.00% 100.00% -0.66% -
  Horiz. % 56.29% 56.95% 66.23% 99.34% 198.68% 99.34% 100.00%
NAPS 0.2300 0.2500 0.3000 0.2500 0.2600 0.2500 0.2400 -2.79%
  QoQ % -8.00% -16.67% 20.00% -3.85% 4.00% 4.17% -
  Horiz. % 95.83% 104.17% 125.00% 104.17% 108.33% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.63 5.82 6.38 6.97 7.01 6.93 6.74 -11.28%
  QoQ % -3.26% -8.78% -8.46% -0.57% 1.15% 2.82% -
  Horiz. % 83.53% 86.35% 94.66% 103.41% 104.01% 102.82% 100.00%
EPS -0.46 -0.02 0.43 0.75 0.74 0.77 0.85 -
  QoQ % -2,200.00% -104.65% -42.67% 1.35% -3.90% -9.41% -
  Horiz. % -54.12% -2.35% 50.59% 88.24% 87.06% 90.59% 100.00%
DPS 0.43 0.43 0.43 0.43 0.86 0.43 0.43 -
  QoQ % 0.00% 0.00% 0.00% -50.00% 100.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 200.00% 100.00% 100.00%
NAPS 0.1167 0.1252 0.1295 0.0721 0.0737 0.0717 0.0683 42.78%
  QoQ % -6.79% -3.32% 79.61% -2.17% 2.79% 4.98% -
  Horiz. % 170.86% 183.31% 189.60% 105.56% 107.91% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.4100 0.3950 0.3400 0.3350 0.3400 0.3400 0.3100 -
P/RPS 3.69 3.40 2.30 1.39 1.37 1.41 1.31 99.08%
  QoQ % 8.53% 47.83% 65.47% 1.46% -2.84% 7.63% -
  Horiz. % 281.68% 259.54% 175.57% 106.11% 104.58% 107.63% 100.00%
P/EPS -45.50 -850.16 34.03 12.94 12.96 12.74 10.42 -
  QoQ % 94.65% -2,598.27% 162.98% -0.15% 1.73% 22.26% -
  Horiz. % -436.66% -8,158.92% 326.58% 124.18% 124.38% 122.26% 100.00%
EY -2.20 -0.12 2.94 7.73 7.71 7.85 9.60 -
  QoQ % -1,733.33% -104.08% -61.97% 0.26% -1.78% -18.23% -
  Horiz. % -22.92% -1.25% 30.62% 80.52% 80.31% 81.77% 100.00%
DY 2.08 2.19 2.95 4.48 8.82 4.41 4.88 -43.28%
  QoQ % -5.02% -25.76% -34.15% -49.21% 100.00% -9.63% -
  Horiz. % 42.62% 44.88% 60.45% 91.80% 180.74% 90.37% 100.00%
P/NAPS 1.78 1.58 1.13 1.34 1.31 1.36 1.29 23.87%
  QoQ % 12.66% 39.82% -15.67% 2.29% -3.68% 5.43% -
  Horiz. % 137.98% 122.48% 87.60% 103.88% 101.55% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 -
Price 0.4000 0.4150 0.3650 0.2600 0.3300 0.3500 0.3900 -
P/RPS 3.60 3.57 2.47 1.08 1.33 1.45 1.65 67.98%
  QoQ % 0.84% 44.53% 128.70% -18.80% -8.28% -12.12% -
  Horiz. % 218.18% 216.36% 149.70% 65.45% 80.61% 87.88% 100.00%
P/EPS -44.39 -893.21 36.53 10.05 12.58 13.12 13.10 -
  QoQ % 95.03% -2,545.14% 263.48% -20.11% -4.12% 0.15% -
  Horiz. % -338.85% -6,818.40% 278.85% 76.72% 96.03% 100.15% 100.00%
EY -2.25 -0.11 2.74 9.95 7.95 7.62 7.63 -
  QoQ % -1,945.45% -104.01% -72.46% 25.16% 4.33% -0.13% -
  Horiz. % -29.49% -1.44% 35.91% 130.41% 104.19% 99.87% 100.00%
DY 2.13 2.08 2.75 5.77 9.09 4.29 3.88 -32.88%
  QoQ % 2.40% -24.36% -52.34% -36.52% 111.89% 10.57% -
  Horiz. % 54.90% 53.61% 70.88% 148.71% 234.28% 110.57% 100.00%
P/NAPS 1.74 1.66 1.22 1.04 1.27 1.40 1.63 4.44%
  QoQ % 4.82% 36.07% 17.31% -18.11% -9.29% -14.11% -
  Horiz. % 106.75% 101.84% 74.85% 63.80% 77.91% 85.89% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS