Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -20.40%    YoY -     -670.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 63,140 54,468 51,484 32,002 37,994 34,634 26,072 15.87%
  YoY % 15.92% 5.80% 60.88% -15.77% 9.70% 32.84% -
  Horiz. % 242.18% 208.91% 197.47% 122.74% 145.73% 132.84% 100.00%
PBT 7,450 10,178 8,646 -3,106 870 6,436 3,484 13.49%
  YoY % -26.80% 17.72% 378.36% -457.01% -86.48% 84.73% -
  Horiz. % 213.83% 292.14% 248.16% -89.15% 24.97% 184.73% 100.00%
Tax -156 -172 -1,448 -34 -322 -864 -190 -3.23%
  YoY % 9.30% 88.12% -4,158.82% 89.44% 62.73% -354.74% -
  Horiz. % 82.11% 90.53% 762.11% 17.89% 169.47% 454.74% 100.00%
NP 7,294 10,006 7,198 -3,140 548 5,572 3,294 14.15%
  YoY % -27.10% 39.01% 329.24% -672.99% -90.17% 69.16% -
  Horiz. % 221.43% 303.76% 218.52% -95.32% 16.64% 169.16% 100.00%
NP to SH 7,294 10,006 7,198 -3,140 550 5,572 3,138 15.08%
  YoY % -27.10% 39.01% 329.24% -670.91% -90.13% 77.57% -
  Horiz. % 232.44% 318.87% 229.38% -100.06% 17.53% 177.57% 100.00%
Tax Rate 2.09 % 1.69 % 16.75 % - % 37.01 % 13.42 % 5.45 % -14.75%
  YoY % 23.67% -89.91% 0.00% 0.00% 175.78% 146.24% -
  Horiz. % 38.35% 31.01% 307.34% 0.00% 679.08% 246.24% 100.00%
Total Cost 55,846 44,462 44,286 35,142 37,446 29,062 22,778 16.11%
  YoY % 25.60% 0.40% 26.02% -6.15% 28.85% 27.59% -
  Horiz. % 245.18% 195.20% 194.42% 154.28% 164.40% 127.59% 100.00%
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.38%
  YoY % 20.09% 22.33% 12.95% -9.13% 10.12% 65.89% -
  Horiz. % 275.45% 229.38% 187.51% 166.01% 182.68% 165.89% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,342 6,670 - - - - - -
  YoY % 10.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.08% 100.00% - - - - -
Div Payout % 100.67 % 66.67 % - % - % - % - % - % -
  YoY % 51.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.00% 100.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.38%
  YoY % 20.09% 22.33% 12.95% -9.13% 10.12% 65.89% -
  Horiz. % 275.45% 229.38% 187.51% 166.01% 182.68% 165.89% 100.00%
NOSH 244,765 222,355 222,160 221,267 229,166 221,111 152,330 8.22%
  YoY % 10.08% 0.09% 0.40% -3.45% 3.64% 45.15% -
  Horiz. % 160.68% 145.97% 145.84% 145.26% 150.44% 145.15% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.55 % 18.37 % 13.98 % -9.81 % 1.44 % 16.09 % 12.63 % -1.48%
  YoY % -37.13% 31.40% 242.51% -781.25% -91.05% 27.40% -
  Horiz. % 91.45% 145.45% 110.69% -77.67% 11.40% 127.40% 100.00%
ROE 12.42 % 20.45 % 18.00 % -8.87 % 1.41 % 15.75 % 14.71 % -2.78%
  YoY % -39.27% 13.61% 302.93% -729.08% -91.05% 7.07% -
  Horiz. % 84.43% 139.02% 122.37% -60.30% 9.59% 107.07% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.80 24.50 23.17 14.46 16.58 15.66 17.12 7.07%
  YoY % 5.31% 5.74% 60.24% -12.79% 5.87% -8.53% -
  Horiz. % 150.70% 143.11% 135.34% 84.46% 96.85% 91.47% 100.00%
EPS 2.98 4.50 3.24 -1.42 0.24 2.52 2.06 6.34%
  YoY % -33.78% 38.89% 328.17% -691.67% -90.48% 22.33% -
  Horiz. % 144.66% 218.45% 157.28% -68.93% 11.65% 122.33% 100.00%
DPS 3.00 3.00 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% 100.00% - - - - -
NAPS 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 0.1400 9.39%
  YoY % 9.09% 22.22% 12.50% -5.88% 6.25% 14.29% -
  Horiz. % 171.43% 157.14% 128.57% 114.29% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.35 6.34 5.99 3.72 4.42 4.03 3.03 15.90%
  YoY % 15.93% 5.84% 61.02% -15.84% 9.68% 33.00% -
  Horiz. % 242.57% 209.24% 197.69% 122.77% 145.87% 133.00% 100.00%
EPS 0.85 1.16 0.84 -0.37 0.06 0.65 0.37 14.85%
  YoY % -26.72% 38.10% 327.03% -716.67% -90.77% 75.68% -
  Horiz. % 229.73% 313.51% 227.03% -100.00% 16.22% 175.68% 100.00%
DPS 0.85 0.78 0.00 0.00 0.00 0.00 0.00 -
  YoY % 8.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.97% 100.00% - - - - -
NAPS 0.0684 0.0569 0.0465 0.0412 0.0453 0.0412 0.0248 18.40%
  YoY % 20.21% 22.37% 12.86% -9.05% 9.95% 66.13% -
  Horiz. % 275.81% 229.44% 187.50% 166.13% 182.66% 166.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 0.1600 -
P/RPS 1.20 1.88 0.52 0.69 1.03 1.40 0.93 4.34%
  YoY % -36.17% 261.54% -24.64% -33.01% -26.43% 50.54% -
  Horiz. % 129.03% 202.15% 55.91% 74.19% 110.75% 150.54% 100.00%
P/EPS 10.40 10.22 3.70 -7.05 70.83 8.73 7.77 4.97%
  YoY % 1.76% 176.22% 152.48% -109.95% 711.34% 12.36% -
  Horiz. % 133.85% 131.53% 47.62% -90.73% 911.58% 112.36% 100.00%
EY 9.61 9.78 27.00 -14.19 1.41 11.45 12.88 -4.76%
  YoY % -1.74% -63.78% 290.27% -1,106.38% -87.69% -11.10% -
  Horiz. % 74.61% 75.93% 209.63% -110.17% 10.95% 88.90% 100.00%
DY 9.68 6.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % 48.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.47% 100.00% - - - - -
P/NAPS 1.29 2.09 0.67 0.63 1.00 1.38 1.14 2.08%
  YoY % -38.28% 211.94% 6.35% -37.00% -27.54% 21.05% -
  Horiz. % 113.16% 183.33% 58.77% 55.26% 87.72% 121.05% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 -
Price 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 0.1700 -
P/RPS 1.51 2.00 0.60 0.97 0.72 1.34 0.99 7.28%
  YoY % -24.50% 233.33% -38.14% 34.72% -46.27% 35.35% -
  Horiz. % 152.53% 202.02% 60.61% 97.98% 72.73% 135.35% 100.00%
P/EPS 13.09 10.89 4.32 -9.87 50.00 8.33 8.25 7.99%
  YoY % 20.20% 152.08% 143.77% -119.74% 500.24% 0.97% -
  Horiz. % 158.67% 132.00% 52.36% -119.64% 606.06% 100.97% 100.00%
EY 7.64 9.18 23.14 -10.14 2.00 12.00 12.12 -7.40%
  YoY % -16.78% -60.33% 328.21% -607.00% -83.33% -0.99% -
  Horiz. % 63.04% 75.74% 190.92% -83.66% 16.50% 99.01% 100.00%
DY 7.69 6.12 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.65% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.65% 100.00% - - - - -
P/NAPS 1.63 2.23 0.78 0.88 0.71 1.31 1.21 5.09%
  YoY % -26.91% 185.90% -11.36% 23.94% -45.80% 8.26% -
  Horiz. % 134.71% 184.30% 64.46% 72.73% 58.68% 108.26% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers