Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -8.31%    YoY -     721.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 47,814 61,416 53,525 47,626 37,084 36,784 33,786 5.95%
  YoY % -22.15% 14.74% 12.39% 28.43% 0.82% 8.87% -
  Horiz. % 141.52% 181.78% 158.42% 140.96% 109.76% 108.87% 100.00%
PBT -2,196 6,478 9,205 7,724 -921 1,180 8,174 -
  YoY % -133.90% -29.62% 19.18% 938.35% -178.08% -85.57% -
  Horiz. % -26.86% 79.25% 112.61% 94.49% -11.27% 14.43% 100.00%
Tax -246 -137 -122 -1,124 -141 -332 -892 -19.27%
  YoY % -79.61% -11.96% 89.09% -695.28% 57.43% 62.78% -
  Horiz. % 27.65% 15.40% 13.75% 126.01% 15.84% 37.22% 100.00%
NP -2,442 6,341 9,082 6,600 -1,062 848 7,282 -
  YoY % -138.52% -30.18% 37.62% 721.08% -225.31% -88.36% -
  Horiz. % -33.54% 87.07% 124.72% 90.63% -14.59% 11.64% 100.00%
NP to SH -2,442 6,341 9,082 6,600 -1,062 848 7,284 -
  YoY % -138.52% -30.18% 37.62% 721.08% -225.31% -88.36% -
  Horiz. % -33.53% 87.06% 124.69% 90.61% -14.59% 11.64% 100.00%
Tax Rate - % 2.12 % 1.33 % 14.55 % - % 28.14 % 10.91 % -
  YoY % 0.00% 59.40% -90.86% 0.00% 0.00% 157.93% -
  Horiz. % 0.00% 19.43% 12.19% 133.36% 0.00% 257.93% 100.00%
Total Cost 50,257 55,074 44,442 41,026 38,146 35,936 26,504 11.24%
  YoY % -8.75% 23.92% 8.33% 7.55% 6.15% 35.59% -
  Horiz. % 189.62% 207.80% 167.68% 154.79% 143.93% 135.59% 100.00%
Net Worth 88,076 61,288 46,749 39,955 37,636 37,282 37,599 15.23%
  YoY % 43.71% 31.10% 17.00% 6.16% 0.95% -0.84% -
  Horiz. % 234.25% 163.00% 124.33% 106.26% 100.10% 99.16% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,046 4,903 4,452 - - - - -
  YoY % 43.71% 10.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.26% 110.13% 100.00% - - - -
Div Payout % - % 77.32 % 49.02 % - % - % - % - % -
  YoY % 0.00% 57.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.73% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 88,076 61,288 46,749 39,955 37,636 37,282 37,599 15.23%
  YoY % 43.71% 31.10% 17.00% 6.16% 0.95% -0.84% -
  Horiz. % 234.25% 163.00% 124.33% 106.26% 100.10% 99.16% 100.00%
NOSH 352,307 245,154 222,614 221,973 221,388 219,310 221,174 8.06%
  YoY % 43.71% 10.13% 0.29% 0.26% 0.95% -0.84% -
  Horiz. % 159.29% 110.84% 100.65% 100.36% 100.10% 99.16% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -5.11 % 10.33 % 16.97 % 13.86 % -2.87 % 2.31 % 21.55 % -
  YoY % -149.47% -39.13% 22.44% 582.93% -224.24% -89.28% -
  Horiz. % -23.71% 47.94% 78.75% 64.32% -13.32% 10.72% 100.00%
ROE -2.77 % 10.35 % 19.43 % 16.52 % -2.82 % 2.27 % 19.37 % -
  YoY % -126.76% -46.73% 17.62% 685.82% -224.23% -88.28% -
  Horiz. % -14.30% 53.43% 100.31% 85.29% -14.56% 11.72% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.57 25.05 24.04 21.46 16.75 16.77 15.28 -1.96%
  YoY % -45.83% 4.20% 12.02% 28.12% -0.12% 9.75% -
  Horiz. % 88.81% 163.94% 157.33% 140.45% 109.62% 109.75% 100.00%
EPS -0.69 2.59 4.08 2.97 -0.48 0.39 3.29 -
  YoY % -126.64% -36.52% 37.37% 718.75% -223.08% -88.15% -
  Horiz. % -20.97% 78.72% 124.01% 90.27% -14.59% 11.85% 100.00%
DPS 2.00 2.00 2.00 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 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 6.63%
  YoY % 0.00% 19.05% 16.67% 5.88% 0.00% 0.00% -
  Horiz. % 147.06% 147.06% 123.53% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.56 7.15 6.23 5.54 4.32 4.28 3.93 5.95%
  YoY % -22.24% 14.77% 12.45% 28.24% 0.93% 8.91% -
  Horiz. % 141.48% 181.93% 158.52% 140.97% 109.92% 108.91% 100.00%
EPS -0.28 0.74 1.06 0.77 -0.12 0.10 0.85 -
  YoY % -137.84% -30.19% 37.66% 741.67% -220.00% -88.24% -
  Horiz. % -32.94% 87.06% 124.71% 90.59% -14.12% 11.76% 100.00%
DPS 0.82 0.57 0.52 0.00 0.00 0.00 0.00 -
  YoY % 43.86% 9.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.69% 109.62% 100.00% - - - -
NAPS 0.1025 0.0713 0.0544 0.0465 0.0438 0.0434 0.0438 15.21%
  YoY % 43.76% 31.07% 16.99% 6.16% 0.92% -0.91% -
  Horiz. % 234.02% 162.79% 124.20% 106.16% 100.00% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 -
P/RPS 2.91 1.36 1.71 0.79 0.54 0.72 1.51 11.54%
  YoY % 113.97% -20.47% 116.46% 46.30% -25.00% -52.32% -
  Horiz. % 192.72% 90.07% 113.25% 52.32% 35.76% 47.68% 100.00%
P/EPS -56.97 13.14 10.05 5.72 -18.75 31.03 6.98 -
  YoY % -533.56% 30.75% 75.70% 130.51% -160.43% 344.56% -
  Horiz. % -816.19% 188.25% 143.98% 81.95% -268.62% 444.56% 100.00%
EY -1.76 7.61 9.95 17.49 -5.33 3.22 14.32 -
  YoY % -123.13% -23.52% -43.11% 428.14% -265.53% -77.51% -
  Horiz. % -12.29% 53.14% 69.48% 122.14% -37.22% 22.49% 100.00%
DY 5.06 5.88 4.88 0.00 0.00 0.00 0.00 -
  YoY % -13.95% 20.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.69% 120.49% 100.00% - - - -
P/NAPS 1.58 1.36 1.95 0.94 0.53 0.71 1.35 2.65%
  YoY % 16.18% -30.26% 107.45% 77.36% -25.35% -47.41% -
  Horiz. % 117.04% 100.74% 144.44% 69.63% 39.26% 52.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 -
Price 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 -
P/RPS 3.06 1.40 1.83 1.07 0.84 0.54 1.31 15.17%
  YoY % 118.57% -23.50% 71.03% 27.38% 55.56% -58.78% -
  Horiz. % 233.59% 106.87% 139.69% 81.68% 64.12% 41.22% 100.00%
P/EPS -59.86 13.53 10.78 7.74 -29.17 23.28 6.07 -
  YoY % -542.42% 25.51% 39.28% 126.53% -225.30% 283.53% -
  Horiz. % -986.16% 222.90% 177.59% 127.51% -480.56% 383.53% 100.00%
EY -1.67 7.39 9.27 12.93 -3.43 4.30 16.47 -
  YoY % -122.60% -20.28% -28.31% 476.97% -179.77% -73.89% -
  Horiz. % -10.14% 44.87% 56.28% 78.51% -20.83% 26.11% 100.00%
DY 4.82 5.71 4.55 0.00 0.00 0.00 0.00 -
  YoY % -15.59% 25.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.93% 125.49% 100.00% - - - -
P/NAPS 1.66 1.40 2.10 1.28 0.82 0.53 1.18 5.85%
  YoY % 18.57% -33.33% 64.06% 56.10% 54.72% -55.08% -
  Horiz. % 140.68% 118.64% 177.97% 108.47% 69.49% 44.92% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers