Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2008-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend YoY -     -85.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 53,595 48,903 38,805 36,280 38,678 29,574 21,739 16.22%
  YoY % 9.59% 26.02% 6.96% -6.20% 30.78% 36.04% -
  Horiz. % 246.54% 224.96% 178.50% 166.89% 177.92% 136.04% 100.00%
PBT 8,806 10,011 507 1,169 7,665 6,164 -2,252 -
  YoY % -12.04% 1,874.56% -56.63% -84.75% 24.35% 373.71% -
  Horiz. % -391.03% -444.54% -22.51% -51.91% -340.36% -273.71% 100.00%
Tax -175 -888 -246 -189 -956 -858 260 -
  YoY % 80.29% -260.98% -30.16% 80.23% -11.42% -430.00% -
  Horiz. % -67.31% -341.54% -94.62% -72.69% -367.69% -330.00% 100.00%
NP 8,631 9,123 261 980 6,709 5,306 -1,992 -
  YoY % -5.39% 3,395.40% -73.37% -85.39% 26.44% 366.37% -
  Horiz. % -433.28% -457.98% -13.10% -49.20% -336.80% -266.37% 100.00%
NP to SH 8,631 9,123 261 981 6,710 5,230 -1,992 -
  YoY % -5.39% 3,395.40% -73.39% -85.38% 28.30% 362.55% -
  Horiz. % -433.28% -457.98% -13.10% -49.25% -336.85% -262.55% 100.00%
Tax Rate 1.99 % 8.87 % 48.52 % 16.17 % 12.47 % 13.92 % - % -
  YoY % -77.56% -81.72% 200.06% 29.67% -10.42% 0.00% -
  Horiz. % 14.30% 63.72% 348.56% 116.16% 89.58% 100.00% -
Total Cost 44,964 39,780 38,544 35,300 31,969 24,268 23,731 11.23%
  YoY % 13.03% 3.21% 9.19% 10.42% 31.73% 2.26% -
  Horiz. % 189.47% 167.63% 162.42% 148.75% 134.71% 102.26% 100.00%
Net Worth 53,993 42,227 36,975 37,544 39,861 26,503 19,767 18.22%
  YoY % 27.86% 14.21% -1.52% -5.81% 50.40% 34.07% -
  Horiz. % 273.14% 213.62% 187.05% 189.93% 201.65% 134.07% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,374 5,778 - - - - - -
  YoY % -41.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.40% 100.00% - - - - -
Div Payout % 39.10 % 63.34 % - % - % - % - % - % -
  YoY % -38.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.73% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 53,993 42,227 36,975 37,544 39,861 26,503 19,767 18.22%
  YoY % 27.86% 14.21% -1.52% -5.81% 50.40% 34.07% -
  Horiz. % 273.14% 213.62% 187.05% 189.93% 201.65% 134.07% 100.00%
NOSH 224,973 222,249 217,500 220,851 221,452 176,689 152,061 6.74%
  YoY % 1.23% 2.18% -1.52% -0.27% 25.33% 16.20% -
  Horiz. % 147.95% 146.16% 143.03% 145.24% 145.63% 116.20% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.10 % 18.66 % 0.67 % 2.70 % 17.35 % 17.94 % -9.16 % -
  YoY % -13.72% 2,685.07% -75.19% -84.44% -3.29% 295.85% -
  Horiz. % -175.76% -203.71% -7.31% -29.48% -189.41% -195.85% 100.00%
ROE 15.99 % 21.60 % 0.71 % 2.61 % 16.83 % 19.73 % -10.08 % -
  YoY % -25.97% 2,942.25% -72.80% -84.49% -14.70% 295.73% -
  Horiz. % -158.63% -214.29% -7.04% -25.89% -166.96% -195.73% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.82 22.00 17.84 16.43 17.47 16.74 14.30 8.87%
  YoY % 8.27% 23.32% 8.58% -5.95% 4.36% 17.06% -
  Horiz. % 166.57% 153.85% 124.76% 114.90% 122.17% 117.06% 100.00%
EPS 3.83 4.10 0.12 0.44 3.03 2.96 -1.31 -
  YoY % -6.59% 3,316.67% -72.73% -85.48% 2.36% 325.95% -
  Horiz. % -292.37% -312.98% -9.16% -33.59% -231.30% -225.95% 100.00%
DPS 1.50 2.60 0.00 0.00 0.00 0.00 0.00 -
  YoY % -42.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 100.00% - - - - -
NAPS 0.2400 0.1900 0.1700 0.1700 0.1800 0.1500 0.1300 10.75%
  YoY % 26.32% 11.76% 0.00% -5.56% 20.00% 15.38% -
  Horiz. % 184.62% 146.15% 130.77% 130.77% 138.46% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.24 5.69 4.52 4.22 4.50 3.44 2.53 16.23%
  YoY % 9.67% 25.88% 7.11% -6.22% 30.81% 35.97% -
  Horiz. % 246.64% 224.90% 178.66% 166.80% 177.87% 135.97% 100.00%
EPS 1.00 1.06 0.03 0.11 0.78 0.61 -0.23 -
  YoY % -5.66% 3,433.33% -72.73% -85.90% 27.87% 365.22% -
  Horiz. % -434.78% -460.87% -13.04% -47.83% -339.13% -265.22% 100.00%
DPS 0.39 0.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % -41.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.21% 100.00% - - - - -
NAPS 0.0628 0.0491 0.0430 0.0437 0.0464 0.0308 0.0230 18.21%
  YoY % 27.90% 14.19% -1.60% -5.82% 50.65% 33.91% -
  Horiz. % 273.04% 213.48% 186.96% 190.00% 201.74% 133.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 0.1000 -
P/RPS 1.64 1.05 0.56 0.55 1.09 1.02 0.70 15.24%
  YoY % 56.19% 87.50% 1.82% -49.54% 6.86% 45.71% -
  Horiz. % 234.29% 150.00% 80.00% 78.57% 155.71% 145.71% 100.00%
P/EPS 10.17 5.60 83.33 20.26 6.27 5.74 -7.63 -
  YoY % 81.61% -93.28% 311.30% 223.13% 9.23% 175.23% -
  Horiz. % -133.29% -73.39% -1,092.14% -265.53% -82.18% -75.23% 100.00%
EY 9.84 17.85 1.20 4.94 15.95 17.41 -13.10 -
  YoY % -44.87% 1,387.50% -75.71% -69.03% -8.39% 232.90% -
  Horiz. % -75.11% -136.26% -9.16% -37.71% -121.76% -132.90% 100.00%
DY 3.85 11.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % -65.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.07% 100.00% - - - - -
P/NAPS 1.63 1.21 0.59 0.53 1.06 1.13 0.77 13.31%
  YoY % 34.71% 105.08% 11.32% -50.00% -6.19% 46.75% -
  Horiz. % 211.69% 157.14% 76.62% 68.83% 137.66% 146.75% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 0.1100 -
P/RPS 1.68 1.18 0.78 0.55 1.15 1.55 0.77 13.88%
  YoY % 42.37% 51.28% 41.82% -52.17% -25.81% 101.30% -
  Horiz. % 218.18% 153.25% 101.30% 71.43% 149.35% 201.30% 100.00%
P/EPS 10.43 6.33 116.67 20.26 6.60 8.78 -8.40 -
  YoY % 64.77% -94.57% 475.86% 206.97% -24.83% 204.52% -
  Horiz. % -124.17% -75.36% -1,388.93% -241.19% -78.57% -104.52% 100.00%
EY 9.59 15.79 0.86 4.94 15.15 11.38 -11.91 -
  YoY % -39.27% 1,736.05% -82.59% -67.39% 33.13% 195.55% -
  Horiz. % -80.52% -132.58% -7.22% -41.48% -127.20% -95.55% 100.00%
DY 3.75 10.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -62.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 100.00% - - - - -
P/NAPS 1.67 1.37 0.82 0.53 1.11 1.73 0.85 11.91%
  YoY % 21.90% 67.07% 54.72% -52.25% -35.84% 103.53% -
  Horiz. % 196.47% 161.18% 96.47% 62.35% 130.59% 203.53% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers