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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers