Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2007-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend YoY -     28.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 48,903 38,805 36,280 38,678 29,574 21,739 18,393 17.69%
  YoY % 26.02% 6.96% -6.20% 30.78% 36.04% 18.19% -
  Horiz. % 265.88% 210.98% 197.25% 210.29% 160.79% 118.19% 100.00%
PBT 10,011 507 1,169 7,665 6,164 -2,252 1,518 36.92%
  YoY % 1,874.56% -56.63% -84.75% 24.35% 373.71% -248.35% -
  Horiz. % 659.49% 33.40% 77.01% 504.94% 406.06% -148.35% 100.00%
Tax -888 -246 -189 -956 -858 260 -196 28.62%
  YoY % -260.98% -30.16% 80.23% -11.42% -430.00% 232.65% -
  Horiz. % 453.06% 125.51% 96.43% 487.76% 437.76% -132.65% 100.00%
NP 9,123 261 980 6,709 5,306 -1,992 1,322 37.96%
  YoY % 3,395.40% -73.37% -85.39% 26.44% 366.37% -250.68% -
  Horiz. % 690.09% 19.74% 74.13% 507.49% 401.36% -150.68% 100.00%
NP to SH 9,123 261 981 6,710 5,230 -1,992 1,322 37.96%
  YoY % 3,395.40% -73.39% -85.38% 28.30% 362.55% -250.68% -
  Horiz. % 690.09% 19.74% 74.21% 507.56% 395.61% -150.68% 100.00%
Tax Rate 8.87 % 48.52 % 16.17 % 12.47 % 13.92 % - % 12.91 % -6.06%
  YoY % -81.72% 200.06% 29.67% -10.42% 0.00% 0.00% -
  Horiz. % 68.71% 375.83% 125.25% 96.59% 107.82% 0.00% 100.00%
Total Cost 39,780 38,544 35,300 31,969 24,268 23,731 17,071 15.13%
  YoY % 3.21% 9.19% 10.42% 31.73% 2.26% 39.01% -
  Horiz. % 233.03% 225.79% 206.78% 187.27% 142.16% 139.01% 100.00%
Net Worth 42,227 36,975 37,544 39,861 26,503 19,767 18,324 14.92%
  YoY % 14.21% -1.52% -5.81% 50.40% 34.07% 7.88% -
  Horiz. % 230.44% 201.78% 204.89% 217.53% 144.63% 107.88% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,778 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 63.34 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 42,227 36,975 37,544 39,861 26,503 19,767 18,324 14.92%
  YoY % 14.21% -1.52% -5.81% 50.40% 34.07% 7.88% -
  Horiz. % 230.44% 201.78% 204.89% 217.53% 144.63% 107.88% 100.00%
NOSH 222,249 217,500 220,851 221,452 176,689 152,061 130,891 9.22%
  YoY % 2.18% -1.52% -0.27% 25.33% 16.20% 16.17% -
  Horiz. % 169.80% 166.17% 168.73% 169.19% 134.99% 116.17% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.66 % 0.67 % 2.70 % 17.35 % 17.94 % -9.16 % 7.19 % 17.22%
  YoY % 2,685.07% -75.19% -84.44% -3.29% 295.85% -227.40% -
  Horiz. % 259.53% 9.32% 37.55% 241.31% 249.51% -127.40% 100.00%
ROE 21.60 % 0.71 % 2.61 % 16.83 % 19.73 % -10.08 % 7.21 % 20.06%
  YoY % 2,942.25% -72.80% -84.49% -14.70% 295.73% -239.81% -
  Horiz. % 299.58% 9.85% 36.20% 233.43% 273.65% -139.81% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.00 17.84 16.43 17.47 16.74 14.30 14.05 7.76%
  YoY % 23.32% 8.58% -5.95% 4.36% 17.06% 1.78% -
  Horiz. % 156.58% 126.98% 116.94% 124.34% 119.15% 101.78% 100.00%
EPS 4.10 0.12 0.44 3.03 2.96 -1.31 1.01 26.29%
  YoY % 3,316.67% -72.73% -85.48% 2.36% 325.95% -229.70% -
  Horiz. % 405.94% 11.88% 43.56% 300.00% 293.07% -129.70% 100.00%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1700 0.1700 0.1800 0.1500 0.1300 0.1400 5.22%
  YoY % 11.76% 0.00% -5.56% 20.00% 15.38% -7.14% -
  Horiz. % 135.71% 121.43% 121.43% 128.57% 107.14% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.69 4.52 4.22 4.50 3.44 2.53 2.14 17.69%
  YoY % 25.88% 7.11% -6.22% 30.81% 35.97% 18.22% -
  Horiz. % 265.89% 211.21% 197.20% 210.28% 160.75% 118.22% 100.00%
EPS 1.06 0.03 0.11 0.78 0.61 -0.23 0.15 38.51%
  YoY % 3,433.33% -72.73% -85.90% 27.87% 365.22% -253.33% -
  Horiz. % 706.67% 20.00% 73.33% 520.00% 406.67% -153.33% 100.00%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0491 0.0430 0.0437 0.0464 0.0308 0.0230 0.0213 14.93%
  YoY % 14.19% -1.60% -5.82% 50.65% 33.91% 7.98% -
  Horiz. % 230.52% 201.88% 205.16% 217.84% 144.60% 107.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2300 0.1000 0.0900 0.1900 0.1700 0.1000 0.1900 -
P/RPS 1.05 0.56 0.55 1.09 1.02 0.70 1.35 -4.10%
  YoY % 87.50% 1.82% -49.54% 6.86% 45.71% -48.15% -
  Horiz. % 77.78% 41.48% 40.74% 80.74% 75.56% 51.85% 100.00%
P/EPS 5.60 83.33 20.26 6.27 5.74 -7.63 18.81 -18.28%
  YoY % -93.28% 311.30% 223.13% 9.23% 175.23% -140.56% -
  Horiz. % 29.77% 443.01% 107.71% 33.33% 30.52% -40.56% 100.00%
EY 17.85 1.20 4.94 15.95 17.41 -13.10 5.32 22.34%
  YoY % 1,387.50% -75.71% -69.03% -8.39% 232.90% -346.24% -
  Horiz. % 335.53% 22.56% 92.86% 299.81% 327.26% -246.24% 100.00%
DY 11.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.21 0.59 0.53 1.06 1.13 0.77 1.36 -1.93%
  YoY % 105.08% 11.32% -50.00% -6.19% 46.75% -43.38% -
  Horiz. % 88.97% 43.38% 38.97% 77.94% 83.09% 56.62% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 0.2600 0.1400 0.0900 0.2000 0.2600 0.1100 0.1700 -
P/RPS 1.18 0.78 0.55 1.15 1.55 0.77 1.21 -0.42%
  YoY % 51.28% 41.82% -52.17% -25.81% 101.30% -36.36% -
  Horiz. % 97.52% 64.46% 45.45% 95.04% 128.10% 63.64% 100.00%
P/EPS 6.33 116.67 20.26 6.60 8.78 -8.40 16.83 -15.03%
  YoY % -94.57% 475.86% 206.97% -24.83% 204.52% -149.91% -
  Horiz. % 37.61% 693.23% 120.38% 39.22% 52.17% -49.91% 100.00%
EY 15.79 0.86 4.94 15.15 11.38 -11.91 5.94 17.69%
  YoY % 1,736.05% -82.59% -67.39% 33.13% 195.55% -300.51% -
  Horiz. % 265.82% 14.48% 83.16% 255.05% 191.58% -200.51% 100.00%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.37 0.82 0.53 1.11 1.73 0.85 1.21 2.09%
  YoY % 67.07% 54.72% -52.25% -35.84% 103.53% -29.75% -
  Horiz. % 113.22% 67.77% 43.80% 91.74% 142.98% 70.25% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers