Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     -73.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,943 53,595 48,903 38,805 36,280 38,678 29,574 12.17%
  YoY % 9.98% 9.59% 26.02% 6.96% -6.20% 30.78% -
  Horiz. % 199.31% 181.22% 165.36% 131.21% 122.68% 130.78% 100.00%
PBT 6,798 8,806 10,011 507 1,169 7,665 6,164 1.64%
  YoY % -22.80% -12.04% 1,874.56% -56.63% -84.75% 24.35% -
  Horiz. % 110.29% 142.86% 162.41% 8.23% 18.96% 124.35% 100.00%
Tax -18 -175 -888 -246 -189 -956 -858 -47.45%
  YoY % 89.71% 80.29% -260.98% -30.16% 80.23% -11.42% -
  Horiz. % 2.10% 20.40% 103.50% 28.67% 22.03% 111.42% 100.00%
NP 6,780 8,631 9,123 261 980 6,709 5,306 4.17%
  YoY % -21.45% -5.39% 3,395.40% -73.37% -85.39% 26.44% -
  Horiz. % 127.78% 162.66% 171.94% 4.92% 18.47% 126.44% 100.00%
NP to SH 6,780 8,631 9,123 261 981 6,710 5,230 4.42%
  YoY % -21.45% -5.39% 3,395.40% -73.39% -85.38% 28.30% -
  Horiz. % 129.64% 165.03% 174.44% 4.99% 18.76% 128.30% 100.00%
Tax Rate 0.26 % 1.99 % 8.87 % 48.52 % 16.17 % 12.47 % 13.92 % -48.46%
  YoY % -86.93% -77.56% -81.72% 200.06% 29.67% -10.42% -
  Horiz. % 1.87% 14.30% 63.72% 348.56% 116.16% 89.58% 100.00%
Total Cost 52,163 44,964 39,780 38,544 35,300 31,969 24,268 13.59%
  YoY % 16.01% 13.03% 3.21% 9.19% 10.42% 31.73% -
  Horiz. % 214.95% 185.28% 163.92% 158.83% 145.46% 131.73% 100.00%
Net Worth 63,635 53,993 42,227 36,975 37,544 39,861 26,503 15.70%
  YoY % 17.86% 27.86% 14.21% -1.52% -5.81% 50.40% -
  Horiz. % 240.10% 203.72% 159.33% 139.51% 141.66% 150.40% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,671 3,374 5,778 - - - - -
  YoY % 8.79% -41.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.53% 58.40% 100.00% - - - -
Div Payout % 54.15 % 39.10 % 63.34 % - % - % - % - % -
  YoY % 38.49% -38.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.49% 61.73% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,635 53,993 42,227 36,975 37,544 39,861 26,503 15.70%
  YoY % 17.86% 27.86% 14.21% -1.52% -5.81% 50.40% -
  Horiz. % 240.10% 203.72% 159.33% 139.51% 141.66% 150.40% 100.00%
NOSH 244,750 224,973 222,249 217,500 220,851 221,452 176,689 5.58%
  YoY % 8.79% 1.23% 2.18% -1.52% -0.27% 25.33% -
  Horiz. % 138.52% 127.33% 125.79% 123.10% 124.99% 125.33% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.50 % 16.10 % 18.66 % 0.67 % 2.70 % 17.35 % 17.94 % -7.14%
  YoY % -28.57% -13.72% 2,685.07% -75.19% -84.44% -3.29% -
  Horiz. % 64.10% 89.74% 104.01% 3.73% 15.05% 96.71% 100.00%
ROE 10.65 % 15.99 % 21.60 % 0.71 % 2.61 % 16.83 % 19.73 % -9.76%
  YoY % -33.40% -25.97% 2,942.25% -72.80% -84.49% -14.70% -
  Horiz. % 53.98% 81.04% 109.48% 3.60% 13.23% 85.30% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.08 23.82 22.00 17.84 16.43 17.47 16.74 6.24%
  YoY % 1.09% 8.27% 23.32% 8.58% -5.95% 4.36% -
  Horiz. % 143.85% 142.29% 131.42% 106.57% 98.15% 104.36% 100.00%
EPS 2.77 3.83 4.10 0.12 0.44 3.03 2.96 -1.10%
  YoY % -27.68% -6.59% 3,316.67% -72.73% -85.48% 2.36% -
  Horiz. % 93.58% 129.39% 138.51% 4.05% 14.86% 102.36% 100.00%
DPS 1.50 1.50 2.60 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -42.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 100.00% - - - -
NAPS 0.2600 0.2400 0.1900 0.1700 0.1700 0.1800 0.1500 9.59%
  YoY % 8.33% 26.32% 11.76% 0.00% -5.56% 20.00% -
  Horiz. % 173.33% 160.00% 126.67% 113.33% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.86 6.24 5.69 4.52 4.22 4.50 3.44 12.18%
  YoY % 9.94% 9.67% 25.88% 7.11% -6.22% 30.81% -
  Horiz. % 199.42% 181.40% 165.41% 131.40% 122.67% 130.81% 100.00%
EPS 0.79 1.00 1.06 0.03 0.11 0.78 0.61 4.40%
  YoY % -21.00% -5.66% 3,433.33% -72.73% -85.90% 27.87% -
  Horiz. % 129.51% 163.93% 173.77% 4.92% 18.03% 127.87% 100.00%
DPS 0.43 0.39 0.67 0.00 0.00 0.00 0.00 -
  YoY % 10.26% -41.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.18% 58.21% 100.00% - - - -
NAPS 0.0741 0.0628 0.0491 0.0430 0.0437 0.0464 0.0308 15.74%
  YoY % 17.99% 27.90% 14.19% -1.60% -5.82% 50.65% -
  Horiz. % 240.58% 203.90% 159.42% 139.61% 141.88% 150.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 -
P/RPS 1.41 1.64 1.05 0.56 0.55 1.09 1.02 5.54%
  YoY % -14.02% 56.19% 87.50% 1.82% -49.54% 6.86% -
  Horiz. % 138.24% 160.78% 102.94% 54.90% 53.92% 106.86% 100.00%
P/EPS 12.27 10.17 5.60 83.33 20.26 6.27 5.74 13.49%
  YoY % 20.65% 81.61% -93.28% 311.30% 223.13% 9.23% -
  Horiz. % 213.76% 177.18% 97.56% 1,451.74% 352.96% 109.23% 100.00%
EY 8.15 9.84 17.85 1.20 4.94 15.95 17.41 -11.87%
  YoY % -17.17% -44.87% 1,387.50% -75.71% -69.03% -8.39% -
  Horiz. % 46.81% 56.52% 102.53% 6.89% 28.37% 91.61% 100.00%
DY 4.41 3.85 11.30 0.00 0.00 0.00 0.00 -
  YoY % 14.55% -65.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.03% 34.07% 100.00% - - - -
P/NAPS 1.31 1.63 1.21 0.59 0.53 1.06 1.13 2.49%
  YoY % -19.63% 34.71% 105.08% 11.32% -50.00% -6.19% -
  Horiz. % 115.93% 144.25% 107.08% 52.21% 46.90% 93.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 -
P/RPS 1.37 1.68 1.18 0.78 0.55 1.15 1.55 -2.03%
  YoY % -18.45% 42.37% 51.28% 41.82% -52.17% -25.81% -
  Horiz. % 88.39% 108.39% 76.13% 50.32% 35.48% 74.19% 100.00%
P/EPS 11.91 10.43 6.33 116.67 20.26 6.60 8.78 5.21%
  YoY % 14.19% 64.77% -94.57% 475.86% 206.97% -24.83% -
  Horiz. % 135.65% 118.79% 72.10% 1,328.82% 230.75% 75.17% 100.00%
EY 8.39 9.59 15.79 0.86 4.94 15.15 11.38 -4.95%
  YoY % -12.51% -39.27% 1,736.05% -82.59% -67.39% 33.13% -
  Horiz. % 73.73% 84.27% 138.75% 7.56% 43.41% 133.13% 100.00%
DY 4.55 3.75 10.00 0.00 0.00 0.00 0.00 -
  YoY % 21.33% -62.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.50% 37.50% 100.00% - - - -
P/NAPS 1.27 1.67 1.37 0.82 0.53 1.11 1.73 -5.02%
  YoY % -23.95% 21.90% 67.07% 54.72% -52.25% -35.84% -
  Horiz. % 73.41% 96.53% 79.19% 47.40% 30.64% 64.16% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers