Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     221.60%    YoY -     -27.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 46,126 54,158 52,302 63,140 54,468 51,484 32,002 6.28%
  YoY % -14.83% 3.55% -17.17% 15.92% 5.80% 60.88% -
  Horiz. % 144.13% 169.23% 163.43% 197.30% 170.20% 160.88% 100.00%
PBT -6,162 -5,704 2,000 7,450 10,178 8,646 -3,106 12.09%
  YoY % -8.03% -385.20% -73.15% -26.80% 17.72% 378.36% -
  Horiz. % 198.39% 183.64% -64.39% -239.86% -327.69% -278.36% 100.00%
Tax -326 146 -68 -156 -172 -1,448 -34 45.73%
  YoY % -323.29% 314.71% 56.41% 9.30% 88.12% -4,158.82% -
  Horiz. % 958.82% -429.41% 200.00% 458.82% 505.88% 4,258.82% 100.00%
NP -6,488 -5,558 1,932 7,294 10,006 7,198 -3,140 12.85%
  YoY % -16.73% -387.68% -73.51% -27.10% 39.01% 329.24% -
  Horiz. % 206.62% 177.01% -61.53% -232.29% -318.66% -229.24% 100.00%
NP to SH -6,488 -5,782 1,932 7,294 10,006 7,198 -3,140 12.85%
  YoY % -12.21% -399.28% -73.51% -27.10% 39.01% 329.24% -
  Horiz. % 206.62% 184.14% -61.53% -232.29% -318.66% -229.24% 100.00%
Tax Rate - % - % 3.40 % 2.09 % 1.69 % 16.75 % - % -
  YoY % 0.00% 0.00% 62.68% 23.67% -89.91% 0.00% -
  Horiz. % 0.00% 0.00% 20.30% 12.48% 10.09% 100.00% -
Total Cost 52,614 59,716 50,370 55,846 44,462 44,286 35,142 6.95%
  YoY % -11.89% 18.55% -9.81% 25.60% 0.40% 26.02% -
  Horiz. % 149.72% 169.93% 143.33% 158.92% 126.52% 126.02% 100.00%
Net Worth 78,908 81,983 93,483 58,743 48,918 39,988 35,402 14.28%
  YoY % -3.75% -12.30% 59.14% 20.09% 22.33% 12.95% -
  Horiz. % 222.89% 231.57% 264.06% 165.93% 138.18% 112.95% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 9,348 7,342 6,670 - - -
  YoY % 0.00% 0.00% 27.31% 10.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.14% 110.08% 100.00% - -
Div Payout % - % - % 483.87 % 100.67 % 66.67 % - % - % -
  YoY % 0.00% 0.00% 380.65% 51.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 725.77% 151.00% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 78,908 81,983 93,483 58,743 48,918 39,988 35,402 14.28%
  YoY % -3.75% -12.30% 59.14% 20.09% 22.33% 12.95% -
  Horiz. % 222.89% 231.57% 264.06% 165.93% 138.18% 112.95% 100.00%
NOSH 438,378 431,492 311,612 244,765 222,355 222,160 221,267 12.06%
  YoY % 1.60% 38.47% 27.31% 10.08% 0.09% 0.40% -
  Horiz. % 198.12% 195.01% 140.83% 110.62% 100.49% 100.40% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % 13.98 % -9.81 % 6.19%
  YoY % -37.13% -378.05% -68.05% -37.13% 31.40% 242.51% -
  Horiz. % 143.43% 104.59% -37.61% -117.74% -187.26% -142.51% 100.00%
ROE -8.22 % -7.05 % 2.07 % 12.42 % 20.45 % 18.00 % -8.87 % -1.26%
  YoY % -16.60% -440.58% -83.33% -39.27% 13.61% 302.93% -
  Horiz. % 92.67% 79.48% -23.34% -140.02% -230.55% -202.93% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.52 12.55 16.78 25.80 24.50 23.17 14.46 -5.16%
  YoY % -16.18% -25.21% -34.96% 5.31% 5.74% 60.24% -
  Horiz. % 72.75% 86.79% 116.04% 178.42% 169.43% 160.24% 100.00%
EPS -1.48 -1.34 0.62 2.98 4.50 3.24 -1.42 0.69%
  YoY % -10.45% -316.13% -79.19% -33.78% 38.89% 328.17% -
  Horiz. % 104.23% 94.37% -43.66% -209.86% -316.90% -228.17% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% - -
NAPS 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 1.98%
  YoY % -5.26% -36.67% 25.00% 9.09% 22.22% 12.50% -
  Horiz. % 112.50% 118.75% 187.50% 150.00% 137.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.37 6.30 6.09 7.35 6.34 5.99 3.72 6.31%
  YoY % -14.76% 3.45% -17.14% 15.93% 5.84% 61.02% -
  Horiz. % 144.35% 169.35% 163.71% 197.58% 170.43% 161.02% 100.00%
EPS -0.76 -0.67 0.22 0.85 1.16 0.84 -0.37 12.74%
  YoY % -13.43% -404.55% -74.12% -26.72% 38.10% 327.03% -
  Horiz. % 205.41% 181.08% -59.46% -229.73% -313.51% -227.03% 100.00%
DPS 0.00 0.00 1.09 0.85 0.78 0.00 0.00 -
  YoY % 0.00% 0.00% 28.24% 8.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.74% 108.97% 100.00% - -
NAPS 0.0918 0.0954 0.1088 0.0684 0.0569 0.0465 0.0412 14.28%
  YoY % -3.77% -12.32% 59.06% 20.21% 22.37% 12.86% -
  Horiz. % 222.82% 231.55% 264.08% 166.02% 138.11% 112.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 -
P/RPS 1.66 3.11 2.03 1.20 1.88 0.52 0.69 15.75%
  YoY % -46.62% 53.20% 69.17% -36.17% 261.54% -24.64% -
  Horiz. % 240.58% 450.72% 294.20% 173.91% 272.46% 75.36% 100.00%
P/EPS -11.82 -29.10 54.84 10.40 10.22 3.70 -7.05 8.99%
  YoY % 59.38% -153.06% 427.31% 1.76% 176.22% 152.48% -
  Horiz. % 167.66% 412.77% -777.87% -147.52% -144.96% -52.48% 100.00%
EY -8.46 -3.44 1.82 9.61 9.78 27.00 -14.19 -8.26%
  YoY % -145.93% -289.01% -81.06% -1.74% -63.78% 290.27% -
  Horiz. % 59.62% 24.24% -12.83% -67.72% -68.92% -190.27% 100.00%
DY 0.00 0.00 8.82 9.68 6.52 0.00 0.00 -
  YoY % 0.00% 0.00% -8.88% 48.47% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 135.28% 148.47% 100.00% - -
P/NAPS 0.97 2.05 1.13 1.29 2.09 0.67 0.63 7.45%
  YoY % -52.68% 81.42% -12.40% -38.28% 211.94% 6.35% -
  Horiz. % 153.97% 325.40% 179.37% 204.76% 331.75% 106.35% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 -
Price 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 -
P/RPS 1.28 2.95 2.17 1.51 2.00 0.60 0.97 4.73%
  YoY % -56.61% 35.94% 43.71% -24.50% 233.33% -38.14% -
  Horiz. % 131.96% 304.12% 223.71% 155.67% 206.19% 61.86% 100.00%
P/EPS -9.12 -27.61 58.87 13.09 10.89 4.32 -9.87 -1.31%
  YoY % 66.97% -146.90% 349.73% 20.20% 152.08% 143.77% -
  Horiz. % 92.40% 279.74% -596.45% -132.62% -110.33% -43.77% 100.00%
EY -10.96 -3.62 1.70 7.64 9.18 23.14 -10.14 1.30%
  YoY % -202.76% -312.94% -77.75% -16.78% -60.33% 328.21% -
  Horiz. % 108.09% 35.70% -16.77% -75.35% -90.53% -228.21% 100.00%
DY 0.00 0.00 8.22 7.69 6.12 0.00 0.00 -
  YoY % 0.00% 0.00% 6.89% 25.65% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.31% 125.65% 100.00% - -
P/NAPS 0.75 1.95 1.22 1.63 2.23 0.78 0.88 -2.63%
  YoY % -61.54% 59.84% -25.15% -26.91% 185.90% -11.36% -
  Horiz. % 85.23% 221.59% 138.64% 185.23% 253.41% 88.64% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers