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 - 859,269
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS