Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     153.09%    YoY -     329.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 52,302 63,140 54,468 51,484 32,002 37,994 34,634 7.10%
  YoY % -17.17% 15.92% 5.80% 60.88% -15.77% 9.70% -
  Horiz. % 151.01% 182.31% 157.27% 148.65% 92.40% 109.70% 100.00%
PBT 2,000 7,450 10,178 8,646 -3,106 870 6,436 -17.68%
  YoY % -73.15% -26.80% 17.72% 378.36% -457.01% -86.48% -
  Horiz. % 31.08% 115.76% 158.14% 134.34% -48.26% 13.52% 100.00%
Tax -68 -156 -172 -1,448 -34 -322 -864 -34.51%
  YoY % 56.41% 9.30% 88.12% -4,158.82% 89.44% 62.73% -
  Horiz. % 7.87% 18.06% 19.91% 167.59% 3.94% 37.27% 100.00%
NP 1,932 7,294 10,006 7,198 -3,140 548 5,572 -16.17%
  YoY % -73.51% -27.10% 39.01% 329.24% -672.99% -90.17% -
  Horiz. % 34.67% 130.90% 179.58% 129.18% -56.35% 9.83% 100.00%
NP to SH 1,932 7,294 10,006 7,198 -3,140 550 5,572 -16.17%
  YoY % -73.51% -27.10% 39.01% 329.24% -670.91% -90.13% -
  Horiz. % 34.67% 130.90% 179.58% 129.18% -56.35% 9.87% 100.00%
Tax Rate 3.40 % 2.09 % 1.69 % 16.75 % - % 37.01 % 13.42 % -20.44%
  YoY % 62.68% 23.67% -89.91% 0.00% 0.00% 175.78% -
  Horiz. % 25.34% 15.57% 12.59% 124.81% 0.00% 275.78% 100.00%
Total Cost 50,370 55,846 44,462 44,286 35,142 37,446 29,062 9.59%
  YoY % -9.81% 25.60% 0.40% 26.02% -6.15% 28.85% -
  Horiz. % 173.32% 192.16% 152.99% 152.38% 120.92% 128.85% 100.00%
Net Worth 93,483 58,743 48,918 39,988 35,402 38,958 35,377 17.56%
  YoY % 59.14% 20.09% 22.33% 12.95% -9.13% 10.12% -
  Horiz. % 264.24% 166.05% 138.27% 113.03% 100.07% 110.12% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,348 7,342 6,670 - - - - -
  YoY % 27.31% 10.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.14% 110.08% 100.00% - - - -
Div Payout % 483.87 % 100.67 % 66.67 % - % - % - % - % -
  YoY % 380.65% 51.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 725.77% 151.00% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 93,483 58,743 48,918 39,988 35,402 38,958 35,377 17.56%
  YoY % 59.14% 20.09% 22.33% 12.95% -9.13% 10.12% -
  Horiz. % 264.24% 166.05% 138.27% 113.03% 100.07% 110.12% 100.00%
NOSH 311,612 244,765 222,355 222,160 221,267 229,166 221,111 5.88%
  YoY % 27.31% 10.08% 0.09% 0.40% -3.45% 3.64% -
  Horiz. % 140.93% 110.70% 100.56% 100.47% 100.07% 103.64% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.69 % 11.55 % 18.37 % 13.98 % -9.81 % 1.44 % 16.09 % -21.75%
  YoY % -68.05% -37.13% 31.40% 242.51% -781.25% -91.05% -
  Horiz. % 22.93% 71.78% 114.17% 86.89% -60.97% 8.95% 100.00%
ROE 2.07 % 12.42 % 20.45 % 18.00 % -8.87 % 1.41 % 15.75 % -28.67%
  YoY % -83.33% -39.27% 13.61% 302.93% -729.08% -91.05% -
  Horiz. % 13.14% 78.86% 129.84% 114.29% -56.32% 8.95% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.78 25.80 24.50 23.17 14.46 16.58 15.66 1.16%
  YoY % -34.96% 5.31% 5.74% 60.24% -12.79% 5.87% -
  Horiz. % 107.15% 164.75% 156.45% 147.96% 92.34% 105.87% 100.00%
EPS 0.62 2.98 4.50 3.24 -1.42 0.24 2.52 -20.82%
  YoY % -79.19% -33.78% 38.89% 328.17% -691.67% -90.48% -
  Horiz. % 24.60% 118.25% 178.57% 128.57% -56.35% 9.52% 100.00%
DPS 3.00 3.00 3.00 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% 100.00% - - - -
NAPS 0.3000 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 11.03%
  YoY % 25.00% 9.09% 22.22% 12.50% -5.88% 6.25% -
  Horiz. % 187.50% 150.00% 137.50% 112.50% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.09 7.35 6.34 5.99 3.72 4.42 4.03 7.12%
  YoY % -17.14% 15.93% 5.84% 61.02% -15.84% 9.68% -
  Horiz. % 151.12% 182.38% 157.32% 148.64% 92.31% 109.68% 100.00%
EPS 0.22 0.85 1.16 0.84 -0.37 0.06 0.65 -16.51%
  YoY % -74.12% -26.72% 38.10% 327.03% -716.67% -90.77% -
  Horiz. % 33.85% 130.77% 178.46% 129.23% -56.92% 9.23% 100.00%
DPS 1.09 0.85 0.78 0.00 0.00 0.00 0.00 -
  YoY % 28.24% 8.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.74% 108.97% 100.00% - - - -
NAPS 0.1088 0.0684 0.0569 0.0465 0.0412 0.0453 0.0412 17.55%
  YoY % 59.06% 20.21% 22.37% 12.86% -9.05% 9.95% -
  Horiz. % 264.08% 166.02% 138.11% 112.86% 100.00% 109.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3400 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 -
P/RPS 2.03 1.20 1.88 0.52 0.69 1.03 1.40 6.38%
  YoY % 69.17% -36.17% 261.54% -24.64% -33.01% -26.43% -
  Horiz. % 145.00% 85.71% 134.29% 37.14% 49.29% 73.57% 100.00%
P/EPS 54.84 10.40 10.22 3.70 -7.05 70.83 8.73 35.80%
  YoY % 427.31% 1.76% 176.22% 152.48% -109.95% 711.34% -
  Horiz. % 628.18% 119.13% 117.07% 42.38% -80.76% 811.34% 100.00%
EY 1.82 9.61 9.78 27.00 -14.19 1.41 11.45 -26.38%
  YoY % -81.06% -1.74% -63.78% 290.27% -1,106.38% -87.69% -
  Horiz. % 15.90% 83.93% 85.41% 235.81% -123.93% 12.31% 100.00%
DY 8.82 9.68 6.52 0.00 0.00 0.00 0.00 -
  YoY % -8.88% 48.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.28% 148.47% 100.00% - - - -
P/NAPS 1.13 1.29 2.09 0.67 0.63 1.00 1.38 -3.27%
  YoY % -12.40% -38.28% 211.94% 6.35% -37.00% -27.54% -
  Horiz. % 81.88% 93.48% 151.45% 48.55% 45.65% 72.46% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 -
Price 0.3650 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 -
P/RPS 2.17 1.51 2.00 0.60 0.97 0.72 1.34 8.36%
  YoY % 43.71% -24.50% 233.33% -38.14% 34.72% -46.27% -
  Horiz. % 161.94% 112.69% 149.25% 44.78% 72.39% 53.73% 100.00%
P/EPS 58.87 13.09 10.89 4.32 -9.87 50.00 8.33 38.49%
  YoY % 349.73% 20.20% 152.08% 143.77% -119.74% 500.24% -
  Horiz. % 706.72% 157.14% 130.73% 51.86% -118.49% 600.24% 100.00%
EY 1.70 7.64 9.18 23.14 -10.14 2.00 12.00 -27.78%
  YoY % -77.75% -16.78% -60.33% 328.21% -607.00% -83.33% -
  Horiz. % 14.17% 63.67% 76.50% 192.83% -84.50% 16.67% 100.00%
DY 8.22 7.69 6.12 0.00 0.00 0.00 0.00 -
  YoY % 6.89% 25.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.31% 125.65% 100.00% - - - -
P/NAPS 1.22 1.63 2.23 0.78 0.88 0.71 1.31 -1.18%
  YoY % -25.15% -26.91% 185.90% -11.36% 23.94% -45.80% -
  Horiz. % 93.13% 124.43% 170.23% 59.54% 67.18% 54.20% 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.
 


 

231  213  531  1321 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.720.00 
 DGB 0.160.00 
Partners & Brokers