Highlights

[CUSCAPI] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     3,395.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 48,401 58,943 53,595 48,903 38,805 36,280 38,678 3.80%
  YoY % -17.89% 9.98% 9.59% 26.02% 6.96% -6.20% -
  Horiz. % 125.14% 152.39% 138.57% 126.44% 100.33% 93.80% 100.00%
PBT -2,924 6,798 8,806 10,011 507 1,169 7,665 -
  YoY % -143.01% -22.80% -12.04% 1,874.56% -56.63% -84.75% -
  Horiz. % -38.15% 88.69% 114.89% 130.61% 6.61% 15.25% 100.00%
Tax -965 -18 -175 -888 -246 -189 -956 0.16%
  YoY % -5,261.11% 89.71% 80.29% -260.98% -30.16% 80.23% -
  Horiz. % 100.94% 1.88% 18.31% 92.89% 25.73% 19.77% 100.00%
NP -3,889 6,780 8,631 9,123 261 980 6,709 -
  YoY % -157.36% -21.45% -5.39% 3,395.40% -73.37% -85.39% -
  Horiz. % -57.97% 101.06% 128.65% 135.98% 3.89% 14.61% 100.00%
NP to SH -3,930 6,780 8,631 9,123 261 981 6,710 -
  YoY % -157.96% -21.45% -5.39% 3,395.40% -73.39% -85.38% -
  Horiz. % -58.57% 101.04% 128.63% 135.96% 3.89% 14.62% 100.00%
Tax Rate - % 0.26 % 1.99 % 8.87 % 48.52 % 16.17 % 12.47 % -
  YoY % 0.00% -86.93% -77.56% -81.72% 200.06% 29.67% -
  Horiz. % 0.00% 2.09% 15.96% 71.13% 389.09% 129.67% 100.00%
Total Cost 52,290 52,163 44,964 39,780 38,544 35,300 31,969 8.54%
  YoY % 0.24% 16.01% 13.03% 3.21% 9.19% 10.42% -
  Horiz. % 163.56% 163.17% 140.65% 124.43% 120.57% 110.42% 100.00%
Net Worth 73,897 63,635 53,993 42,227 36,975 37,544 39,861 10.83%
  YoY % 16.13% 17.86% 27.86% 14.21% -1.52% -5.81% -
  Horiz. % 185.39% 159.64% 135.45% 105.94% 92.76% 94.19% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,542 3,671 3,374 5,778 - - - -
  YoY % 50.97% 8.79% -41.60% 0.00% 0.00% 0.00% -
  Horiz. % 95.91% 63.53% 58.40% 100.00% - - -
Div Payout % - % 54.15 % 39.10 % 63.34 % - % - % - % -
  YoY % 0.00% 38.49% -38.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.49% 61.73% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 73,897 63,635 53,993 42,227 36,975 37,544 39,861 10.83%
  YoY % 16.13% 17.86% 27.86% 14.21% -1.52% -5.81% -
  Horiz. % 185.39% 159.64% 135.45% 105.94% 92.76% 94.19% 100.00%
NOSH 369,489 244,750 224,973 222,249 217,500 220,851 221,452 8.90%
  YoY % 50.97% 8.79% 1.23% 2.18% -1.52% -0.27% -
  Horiz. % 166.85% 110.52% 101.59% 100.36% 98.22% 99.73% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.03 % 11.50 % 16.10 % 18.66 % 0.67 % 2.70 % 17.35 % -
  YoY % -169.83% -28.57% -13.72% 2,685.07% -75.19% -84.44% -
  Horiz. % -46.28% 66.28% 92.80% 107.55% 3.86% 15.56% 100.00%
ROE -5.32 % 10.65 % 15.99 % 21.60 % 0.71 % 2.61 % 16.83 % -
  YoY % -149.95% -33.40% -25.97% 2,942.25% -72.80% -84.49% -
  Horiz. % -31.61% 63.28% 95.01% 128.34% 4.22% 15.51% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.10 24.08 23.82 22.00 17.84 16.43 17.47 -4.68%
  YoY % -45.60% 1.09% 8.27% 23.32% 8.58% -5.95% -
  Horiz. % 74.99% 137.84% 136.35% 125.93% 102.12% 94.05% 100.00%
EPS -1.06 2.77 3.83 4.10 0.12 0.44 3.03 -
  YoY % -138.27% -27.68% -6.59% 3,316.67% -72.73% -85.48% -
  Horiz. % -34.98% 91.42% 126.40% 135.31% 3.96% 14.52% 100.00%
DPS 1.50 1.50 1.50 2.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.31% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 57.69% 100.00% - - -
NAPS 0.2000 0.2600 0.2400 0.1900 0.1700 0.1700 0.1800 1.77%
  YoY % -23.08% 8.33% 26.32% 11.76% 0.00% -5.56% -
  Horiz. % 111.11% 144.44% 133.33% 105.56% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.63 6.86 6.24 5.69 4.52 4.22 4.50 3.80%
  YoY % -17.93% 9.94% 9.67% 25.88% 7.11% -6.22% -
  Horiz. % 125.11% 152.44% 138.67% 126.44% 100.44% 93.78% 100.00%
EPS -0.46 0.79 1.00 1.06 0.03 0.11 0.78 -
  YoY % -158.23% -21.00% -5.66% 3,433.33% -72.73% -85.90% -
  Horiz. % -58.97% 101.28% 128.21% 135.90% 3.85% 14.10% 100.00%
DPS 0.65 0.43 0.39 0.67 0.00 0.00 0.00 -
  YoY % 51.16% 10.26% -41.79% 0.00% 0.00% 0.00% -
  Horiz. % 97.01% 64.18% 58.21% 100.00% - - -
NAPS 0.0860 0.0741 0.0628 0.0491 0.0430 0.0437 0.0464 10.82%
  YoY % 16.06% 17.99% 27.90% 14.19% -1.60% -5.82% -
  Horiz. % 185.34% 159.70% 135.34% 105.82% 92.67% 94.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.4100 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 -
P/RPS 3.13 1.41 1.64 1.05 0.56 0.55 1.09 19.20%
  YoY % 121.99% -14.02% 56.19% 87.50% 1.82% -49.54% -
  Horiz. % 287.16% 129.36% 150.46% 96.33% 51.38% 50.46% 100.00%
P/EPS -38.55 12.27 10.17 5.60 83.33 20.26 6.27 -
  YoY % -414.18% 20.65% 81.61% -93.28% 311.30% 223.13% -
  Horiz. % -614.83% 195.69% 162.20% 89.31% 1,329.03% 323.13% 100.00%
EY -2.59 8.15 9.84 17.85 1.20 4.94 15.95 -
  YoY % -131.78% -17.17% -44.87% 1,387.50% -75.71% -69.03% -
  Horiz. % -16.24% 51.10% 61.69% 111.91% 7.52% 30.97% 100.00%
DY 3.66 4.41 3.85 11.30 0.00 0.00 0.00 -
  YoY % -17.01% 14.55% -65.93% 0.00% 0.00% 0.00% -
  Horiz. % 32.39% 39.03% 34.07% 100.00% - - -
P/NAPS 2.05 1.31 1.63 1.21 0.59 0.53 1.06 11.61%
  YoY % 56.49% -19.63% 34.71% 105.08% 11.32% -50.00% -
  Horiz. % 193.40% 123.58% 153.77% 114.15% 55.66% 50.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 -
Price 0.4000 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 -
P/RPS 3.05 1.37 1.68 1.18 0.78 0.55 1.15 17.63%
  YoY % 122.63% -18.45% 42.37% 51.28% 41.82% -52.17% -
  Horiz. % 265.22% 119.13% 146.09% 102.61% 67.83% 47.83% 100.00%
P/EPS -37.61 11.91 10.43 6.33 116.67 20.26 6.60 -
  YoY % -415.79% 14.19% 64.77% -94.57% 475.86% 206.97% -
  Horiz. % -569.85% 180.45% 158.03% 95.91% 1,767.73% 306.97% 100.00%
EY -2.66 8.39 9.59 15.79 0.86 4.94 15.15 -
  YoY % -131.70% -12.51% -39.27% 1,736.05% -82.59% -67.39% -
  Horiz. % -17.56% 55.38% 63.30% 104.22% 5.68% 32.61% 100.00%
DY 3.75 4.55 3.75 10.00 0.00 0.00 0.00 -
  YoY % -17.58% 21.33% -62.50% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 45.50% 37.50% 100.00% - - -
P/NAPS 2.00 1.27 1.67 1.37 0.82 0.53 1.11 10.30%
  YoY % 57.48% -23.95% 21.90% 67.07% 54.72% -52.25% -
  Horiz. % 180.18% 114.41% 150.45% 123.42% 73.87% 47.75% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers