Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     54.18%    YoY -     -88.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 53,525 47,626 37,084 36,784 33,786 28,498 22,497 15.53%
  YoY % 12.39% 28.43% 0.82% 8.87% 18.56% 26.68% -
  Horiz. % 237.92% 211.70% 164.84% 163.50% 150.18% 126.68% 100.00%
PBT 9,205 7,724 -921 1,180 8,174 4,400 -1,884 -
  YoY % 19.18% 938.35% -178.08% -85.57% 85.79% 333.55% -
  Horiz. % -488.61% -409.98% 48.90% -62.63% -433.90% -233.55% 100.00%
Tax -122 -1,124 -141 -332 -892 -486 -14 42.45%
  YoY % 89.09% -695.28% 57.43% 62.78% -83.29% -3,218.33% -
  Horiz. % 836.40% 7,663.98% 963.68% 2,263.74% 6,082.09% 3,318.33% 100.00%
NP 9,082 6,600 -1,062 848 7,282 3,913 -1,898 -
  YoY % 37.62% 721.08% -225.31% -88.36% 86.10% 306.11% -
  Horiz. % -478.37% -347.61% 55.97% -44.66% -383.57% -206.11% 100.00%
NP to SH 9,082 6,600 -1,062 848 7,284 3,812 -1,848 -
  YoY % 37.62% 721.08% -225.31% -88.36% 91.08% 306.28% -
  Horiz. % -491.49% -357.14% 57.50% -45.89% -394.16% -206.28% 100.00%
Tax Rate 1.33 % 14.55 % - % 28.14 % 10.91 % 11.06 % - % -
  YoY % -90.86% 0.00% 0.00% 157.93% -1.36% 0.00% -
  Horiz. % 12.03% 131.56% 0.00% 254.43% 98.64% 100.00% -
Total Cost 44,442 41,026 38,146 35,936 26,504 24,585 24,395 10.51%
  YoY % 8.33% 7.55% 6.15% 35.59% 7.80% 0.78% -
  Horiz. % 182.17% 168.17% 156.36% 147.30% 108.64% 100.78% 100.00%
Net Worth 46,749 39,955 37,636 37,282 37,599 22,742 18,276 16.94%
  YoY % 17.00% 6.16% 0.95% -0.84% 65.33% 24.43% -
  Horiz. % 255.78% 218.61% 205.92% 203.99% 205.72% 124.43% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,452 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 49.02 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 46,749 39,955 37,636 37,282 37,599 22,742 18,276 16.94%
  YoY % 17.00% 6.16% 0.95% -0.84% 65.33% 24.43% -
  Horiz. % 255.78% 218.61% 205.92% 203.99% 205.72% 124.43% 100.00%
NOSH 222,614 221,973 221,388 219,310 221,174 162,443 152,307 6.53%
  YoY % 0.29% 0.26% 0.95% -0.84% 36.15% 6.65% -
  Horiz. % 146.16% 145.74% 145.36% 143.99% 145.22% 106.65% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.97 % 13.86 % -2.87 % 2.31 % 21.55 % 13.73 % -8.44 % -
  YoY % 22.44% 582.93% -224.24% -89.28% 56.96% 262.68% -
  Horiz. % -201.07% -164.22% 34.00% -27.37% -255.33% -162.68% 100.00%
ROE 19.43 % 16.52 % -2.82 % 2.27 % 19.37 % 16.76 % -10.11 % -
  YoY % 17.62% 685.82% -224.23% -88.28% 15.57% 265.78% -
  Horiz. % -192.19% -163.40% 27.89% -22.45% -191.59% -165.78% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.04 21.46 16.75 16.77 15.28 17.54 14.77 8.45%
  YoY % 12.02% 28.12% -0.12% 9.75% -12.88% 18.75% -
  Horiz. % 162.76% 145.29% 113.41% 113.54% 103.45% 118.75% 100.00%
EPS 4.08 2.97 -0.48 0.39 3.29 2.35 -1.21 -
  YoY % 37.37% 718.75% -223.08% -88.15% 40.00% 294.21% -
  Horiz. % -337.19% -245.45% 39.67% -32.23% -271.90% -194.21% 100.00%
DPS 2.00 0.00 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% - - - - - -
NAPS 0.2100 0.1800 0.1700 0.1700 0.1700 0.1400 0.1200 9.77%
  YoY % 16.67% 5.88% 0.00% 0.00% 21.43% 16.67% -
  Horiz. % 175.00% 150.00% 141.67% 141.67% 141.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.23 5.54 4.32 4.28 3.93 3.32 2.62 15.52%
  YoY % 12.45% 28.24% 0.93% 8.91% 18.37% 26.72% -
  Horiz. % 237.79% 211.45% 164.89% 163.36% 150.00% 126.72% 100.00%
EPS 1.06 0.77 -0.12 0.10 0.85 0.44 -0.22 -
  YoY % 37.66% 741.67% -220.00% -88.24% 93.18% 300.00% -
  Horiz. % -481.82% -350.00% 54.55% -45.45% -386.36% -200.00% 100.00%
DPS 0.52 0.00 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% - - - - - -
NAPS 0.0544 0.0465 0.0438 0.0434 0.0438 0.0265 0.0213 16.91%
  YoY % 16.99% 6.16% 0.92% -0.91% 65.28% 24.41% -
  Horiz. % 255.40% 218.31% 205.63% 203.76% 205.63% 124.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4100 0.1700 0.0900 0.1200 0.2300 0.1700 0.0900 -
P/RPS 1.71 0.79 0.54 0.72 1.51 0.97 0.61 18.73%
  YoY % 116.46% 46.30% -25.00% -52.32% 55.67% 59.02% -
  Horiz. % 280.33% 129.51% 88.52% 118.03% 247.54% 159.02% 100.00%
P/EPS 10.05 5.72 -18.75 31.03 6.98 7.24 -7.42 -
  YoY % 75.70% 130.51% -160.43% 344.56% -3.59% 197.57% -
  Horiz. % -135.44% -77.09% 252.70% -418.19% -94.07% -97.57% 100.00%
EY 9.95 17.49 -5.33 3.22 14.32 13.80 -13.48 -
  YoY % -43.11% 428.14% -265.53% -77.51% 3.77% 202.37% -
  Horiz. % -73.81% -129.75% 39.54% -23.89% -106.23% -102.37% 100.00%
DY 4.88 0.00 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% - - - - - -
P/NAPS 1.95 0.94 0.53 0.71 1.35 1.21 0.75 17.25%
  YoY % 107.45% 77.36% -25.35% -47.41% 11.57% 61.33% -
  Horiz. % 260.00% 125.33% 70.67% 94.67% 180.00% 161.33% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 18/11/05 -
Price 0.4400 0.2300 0.1400 0.0900 0.2000 0.1700 0.0800 -
P/RPS 1.83 1.07 0.84 0.54 1.31 0.97 0.54 22.55%
  YoY % 71.03% 27.38% 55.56% -58.78% 35.05% 79.63% -
  Horiz. % 338.89% 198.15% 155.56% 100.00% 242.59% 179.63% 100.00%
P/EPS 10.78 7.74 -29.17 23.28 6.07 7.24 -6.59 -
  YoY % 39.28% 126.53% -225.30% 283.53% -16.16% 209.86% -
  Horiz. % -163.58% -117.45% 442.64% -353.26% -92.11% -109.86% 100.00%
EY 9.27 12.93 -3.43 4.30 16.47 13.80 -15.17 -
  YoY % -28.31% 476.97% -179.77% -73.89% 19.35% 190.97% -
  Horiz. % -61.11% -85.23% 22.61% -28.35% -108.57% -90.97% 100.00%
DY 4.55 0.00 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% - - - - - -
P/NAPS 2.10 1.28 0.82 0.53 1.18 1.21 0.67 20.96%
  YoY % 64.06% 56.10% 54.72% -55.08% -2.48% 80.60% -
  Horiz. % 313.43% 191.04% 122.39% 79.10% 176.12% 180.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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