Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     66.16%    YoY -     -225.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,416 53,525 47,626 37,084 36,784 33,786 28,498 13.64%
  YoY % 14.74% 12.39% 28.43% 0.82% 8.87% 18.56% -
  Horiz. % 215.50% 187.82% 167.12% 130.13% 129.07% 118.56% 100.00%
PBT 6,478 9,205 7,724 -921 1,180 8,174 4,400 6.65%
  YoY % -29.62% 19.18% 938.35% -178.08% -85.57% 85.79% -
  Horiz. % 147.24% 209.21% 175.55% -20.94% 26.82% 185.79% 100.00%
Tax -137 -122 -1,124 -141 -332 -892 -486 -19.00%
  YoY % -11.96% 89.09% -695.28% 57.43% 62.78% -83.29% -
  Horiz. % 28.22% 25.21% 230.96% 29.04% 68.22% 183.29% 100.00%
NP 6,341 9,082 6,600 -1,062 848 7,282 3,913 8.37%
  YoY % -30.18% 37.62% 721.08% -225.31% -88.36% 86.10% -
  Horiz. % 162.04% 232.10% 168.65% -27.16% 21.67% 186.10% 100.00%
NP to SH 6,341 9,082 6,600 -1,062 848 7,284 3,812 8.84%
  YoY % -30.18% 37.62% 721.08% -225.31% -88.36% 91.08% -
  Horiz. % 166.35% 238.27% 173.14% -27.88% 22.25% 191.08% 100.00%
Tax Rate 2.12 % 1.33 % 14.55 % - % 28.14 % 10.91 % 11.06 % -24.05%
  YoY % 59.40% -90.86% 0.00% 0.00% 157.93% -1.36% -
  Horiz. % 19.17% 12.03% 131.56% 0.00% 254.43% 98.64% 100.00%
Total Cost 55,074 44,442 41,026 38,146 35,936 26,504 24,585 14.37%
  YoY % 23.92% 8.33% 7.55% 6.15% 35.59% 7.80% -
  Horiz. % 224.01% 180.77% 166.87% 155.16% 146.17% 107.80% 100.00%
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.95%
  YoY % 31.10% 17.00% 6.16% 0.95% -0.84% 65.33% -
  Horiz. % 269.49% 205.56% 175.69% 165.49% 163.94% 165.33% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,903 4,452 - - - - - -
  YoY % 10.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.13% 100.00% - - - - -
Div Payout % 77.32 % 49.02 % - % - % - % - % - % -
  YoY % 57.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.73% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.95%
  YoY % 31.10% 17.00% 6.16% 0.95% -0.84% 65.33% -
  Horiz. % 269.49% 205.56% 175.69% 165.49% 163.94% 165.33% 100.00%
NOSH 245,154 222,614 221,973 221,388 219,310 221,174 162,443 7.09%
  YoY % 10.13% 0.29% 0.26% 0.95% -0.84% 36.15% -
  Horiz. % 150.92% 137.04% 136.65% 136.29% 135.01% 136.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.33 % 16.97 % 13.86 % -2.87 % 2.31 % 21.55 % 13.73 % -4.63%
  YoY % -39.13% 22.44% 582.93% -224.24% -89.28% 56.96% -
  Horiz. % 75.24% 123.60% 100.95% -20.90% 16.82% 156.96% 100.00%
ROE 10.35 % 19.43 % 16.52 % -2.82 % 2.27 % 19.37 % 16.76 % -7.71%
  YoY % -46.73% 17.62% 685.82% -224.23% -88.28% 15.57% -
  Horiz. % 61.75% 115.93% 98.57% -16.83% 13.54% 115.57% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.05 24.04 21.46 16.75 16.77 15.28 17.54 6.11%
  YoY % 4.20% 12.02% 28.12% -0.12% 9.75% -12.88% -
  Horiz. % 142.82% 137.06% 122.35% 95.50% 95.61% 87.12% 100.00%
EPS 2.59 4.08 2.97 -0.48 0.39 3.29 2.35 1.63%
  YoY % -36.52% 37.37% 718.75% -223.08% -88.15% 40.00% -
  Horiz. % 110.21% 173.62% 126.38% -20.43% 16.60% 140.00% 100.00%
DPS 2.00 2.00 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 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 0.1400 10.14%
  YoY % 19.05% 16.67% 5.88% 0.00% 0.00% 21.43% -
  Horiz. % 178.57% 150.00% 128.57% 121.43% 121.43% 121.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.15 6.23 5.54 4.32 4.28 3.93 3.32 13.63%
  YoY % 14.77% 12.45% 28.24% 0.93% 8.91% 18.37% -
  Horiz. % 215.36% 187.65% 166.87% 130.12% 128.92% 118.37% 100.00%
EPS 0.74 1.06 0.77 -0.12 0.10 0.85 0.44 9.04%
  YoY % -30.19% 37.66% 741.67% -220.00% -88.24% 93.18% -
  Horiz. % 168.18% 240.91% 175.00% -27.27% 22.73% 193.18% 100.00%
DPS 0.57 0.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % 9.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.62% 100.00% - - - - -
NAPS 0.0713 0.0544 0.0465 0.0438 0.0434 0.0438 0.0265 17.92%
  YoY % 31.07% 16.99% 6.16% 0.92% -0.91% 65.28% -
  Horiz. % 269.06% 205.28% 175.47% 165.28% 163.77% 165.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 0.1700 -
P/RPS 1.36 1.71 0.79 0.54 0.72 1.51 0.97 5.79%
  YoY % -20.47% 116.46% 46.30% -25.00% -52.32% 55.67% -
  Horiz. % 140.21% 176.29% 81.44% 55.67% 74.23% 155.67% 100.00%
P/EPS 13.14 10.05 5.72 -18.75 31.03 6.98 7.24 10.43%
  YoY % 30.75% 75.70% 130.51% -160.43% 344.56% -3.59% -
  Horiz. % 181.49% 138.81% 79.01% -258.98% 428.59% 96.41% 100.00%
EY 7.61 9.95 17.49 -5.33 3.22 14.32 13.80 -9.44%
  YoY % -23.52% -43.11% 428.14% -265.53% -77.51% 3.77% -
  Horiz. % 55.14% 72.10% 126.74% -38.62% 23.33% 103.77% 100.00%
DY 5.88 4.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 20.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.49% 100.00% - - - - -
P/NAPS 1.36 1.95 0.94 0.53 0.71 1.35 1.21 1.97%
  YoY % -30.26% 107.45% 77.36% -25.35% -47.41% 11.57% -
  Horiz. % 112.40% 161.16% 77.69% 43.80% 58.68% 111.57% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 -
Price 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 0.1700 -
P/RPS 1.40 1.83 1.07 0.84 0.54 1.31 0.97 6.30%
  YoY % -23.50% 71.03% 27.38% 55.56% -58.78% 35.05% -
  Horiz. % 144.33% 188.66% 110.31% 86.60% 55.67% 135.05% 100.00%
P/EPS 13.53 10.78 7.74 -29.17 23.28 6.07 7.24 10.97%
  YoY % 25.51% 39.28% 126.53% -225.30% 283.53% -16.16% -
  Horiz. % 186.88% 148.90% 106.91% -402.90% 321.55% 83.84% 100.00%
EY 7.39 9.27 12.93 -3.43 4.30 16.47 13.80 -9.88%
  YoY % -20.28% -28.31% 476.97% -179.77% -73.89% 19.35% -
  Horiz. % 53.55% 67.17% 93.70% -24.86% 31.16% 119.35% 100.00%
DY 5.71 4.55 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.49% 100.00% - - - - -
P/NAPS 1.40 2.10 1.28 0.82 0.53 1.18 1.21 2.46%
  YoY % -33.33% 64.06% 56.10% 54.72% -55.08% -2.48% -
  Horiz. % 115.70% 173.55% 105.79% 67.77% 43.80% 97.52% 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
 
 

159  815  587  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.19+0.005 
 XOX 0.085-0.005 
 SAPNRG 0.120.00 
 VIZIONE 0.225-0.045 
 BIOHLDG 0.305+0.005 
 GLOTEC-WA 0.095+0.015 

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