Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -13.06%    YoY -     -30.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,194 51,609 47,814 61,416 53,525 47,626 37,084 2.97%
  YoY % -14.37% 7.94% -22.15% 14.74% 12.39% 28.43% -
  Horiz. % 119.17% 139.17% 128.94% 165.61% 144.34% 128.43% 100.00%
PBT -8,374 -8,940 -2,196 6,478 9,205 7,724 -921 44.44%
  YoY % 6.32% -307.10% -133.90% -29.62% 19.18% 938.35% -
  Horiz. % 908.97% 970.33% 238.35% -703.18% -999.13% -838.35% 100.00%
Tax -184 65 -246 -137 -122 -1,124 -141 4.49%
  YoY % -381.63% 126.49% -79.61% -11.96% 89.09% -695.28% -
  Horiz. % 130.19% -46.23% 174.53% 97.17% 86.79% 795.28% 100.00%
NP -8,558 -8,874 -2,442 6,341 9,082 6,600 -1,062 41.56%
  YoY % 3.56% -263.32% -138.52% -30.18% 37.62% 721.08% -
  Horiz. % 805.40% 835.13% 229.86% -596.74% -854.71% -621.08% 100.00%
NP to SH -8,558 -9,054 -2,442 6,341 9,082 6,600 -1,062 41.56%
  YoY % 5.48% -270.69% -138.52% -30.18% 37.62% 721.08% -
  Horiz. % 805.40% 852.07% 229.86% -596.74% -854.71% -621.08% 100.00%
Tax Rate - % - % - % 2.12 % 1.33 % 14.55 % - % -
  YoY % 0.00% 0.00% 0.00% 59.40% -90.86% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 14.57% 9.14% 100.00% -
Total Cost 52,753 60,483 50,257 55,074 44,442 41,026 38,146 5.55%
  YoY % -12.78% 20.35% -8.75% 23.92% 8.33% 7.55% -
  Horiz. % 138.29% 158.56% 131.75% 144.38% 116.50% 107.55% 100.00%
Net Worth 82,966 82,710 88,076 61,288 46,749 39,955 37,636 14.07%
  YoY % 0.31% -6.09% 43.71% 31.10% 17.00% 6.16% -
  Horiz. % 220.44% 219.76% 234.02% 162.85% 124.21% 106.16% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 7,046 4,903 4,452 - - -
  YoY % 0.00% 0.00% 43.71% 10.13% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 158.26% 110.13% 100.00% - -
Div Payout % - % - % - % 77.32 % 49.02 % - % - % -
  YoY % 0.00% 0.00% 0.00% 57.73% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 157.73% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,966 82,710 88,076 61,288 46,749 39,955 37,636 14.07%
  YoY % 0.31% -6.09% 43.71% 31.10% 17.00% 6.16% -
  Horiz. % 220.44% 219.76% 234.02% 162.85% 124.21% 106.16% 100.00%
NOSH 436,666 435,320 352,307 245,154 222,614 221,973 221,388 11.98%
  YoY % 0.31% 23.56% 43.71% 10.13% 0.29% 0.26% -
  Horiz. % 197.24% 196.63% 159.14% 110.73% 100.55% 100.26% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -19.37 % -17.20 % -5.11 % 10.33 % 16.97 % 13.86 % -2.87 % 37.45%
  YoY % -12.62% -236.59% -149.47% -39.13% 22.44% 582.93% -
  Horiz. % 674.91% 599.30% 178.05% -359.93% -591.29% -482.93% 100.00%
ROE -10.32 % -10.95 % -2.77 % 10.35 % 19.43 % 16.52 % -2.82 % 24.13%
  YoY % 5.75% -295.31% -126.76% -46.73% 17.62% 685.82% -
  Horiz. % 365.96% 388.30% 98.23% -367.02% -689.01% -585.82% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.12 11.86 13.57 25.05 24.04 21.46 16.75 -8.05%
  YoY % -14.67% -12.60% -45.83% 4.20% 12.02% 28.12% -
  Horiz. % 60.42% 70.81% 81.01% 149.55% 143.52% 128.12% 100.00%
EPS -1.96 -2.08 -0.69 2.59 4.08 2.97 -0.48 26.41%
  YoY % 5.77% -201.45% -126.64% -36.52% 37.37% 718.75% -
  Horiz. % 408.33% 433.33% 143.75% -539.58% -850.00% -618.75% 100.00%
DPS 0.00 0.00 2.00 2.00 2.00 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 0.1900 0.1900 0.2500 0.2500 0.2100 0.1800 0.1700 1.87%
  YoY % 0.00% -24.00% 0.00% 19.05% 16.67% 5.88% -
  Horiz. % 111.76% 111.76% 147.06% 147.06% 123.53% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.14 6.01 5.56 7.15 6.23 5.54 4.32 2.94%
  YoY % -14.48% 8.09% -22.24% 14.77% 12.45% 28.24% -
  Horiz. % 118.98% 139.12% 128.70% 165.51% 144.21% 128.24% 100.00%
EPS -1.00 -1.05 -0.28 0.74 1.06 0.77 -0.12 42.36%
  YoY % 4.76% -275.00% -137.84% -30.19% 37.66% 741.67% -
  Horiz. % 833.33% 875.00% 233.33% -616.67% -883.33% -641.67% 100.00%
DPS 0.00 0.00 0.82 0.57 0.52 0.00 0.00 -
  YoY % 0.00% 0.00% 43.86% 9.62% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 157.69% 109.62% 100.00% - -
NAPS 0.0966 0.0963 0.1025 0.0713 0.0544 0.0465 0.0438 14.08%
  YoY % 0.31% -6.05% 43.76% 31.07% 16.99% 6.16% -
  Horiz. % 220.55% 219.86% 234.02% 162.79% 124.20% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1350 0.2950 0.3950 0.3400 0.4100 0.1700 0.0900 -
P/RPS 1.33 2.49 2.91 1.36 1.71 0.79 0.54 16.20%
  YoY % -46.59% -14.43% 113.97% -20.47% 116.46% 46.30% -
  Horiz. % 246.30% 461.11% 538.89% 251.85% 316.67% 146.30% 100.00%
P/EPS -6.89 -14.18 -56.97 13.14 10.05 5.72 -18.75 -15.36%
  YoY % 51.41% 75.11% -533.56% 30.75% 75.70% 130.51% -
  Horiz. % 36.75% 75.63% 303.84% -70.08% -53.60% -30.51% 100.00%
EY -14.52 -7.05 -1.76 7.61 9.95 17.49 -5.33 18.17%
  YoY % -105.96% -300.57% -123.13% -23.52% -43.11% 428.14% -
  Horiz. % 272.42% 132.27% 33.02% -142.78% -186.68% -328.14% 100.00%
DY 0.00 0.00 5.06 5.88 4.88 0.00 0.00 -
  YoY % 0.00% 0.00% -13.95% 20.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.69% 120.49% 100.00% - -
P/NAPS 0.71 1.55 1.58 1.36 1.95 0.94 0.53 4.99%
  YoY % -54.19% -1.90% 16.18% -30.26% 107.45% 77.36% -
  Horiz. % 133.96% 292.45% 298.11% 256.60% 367.92% 177.36% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 -
Price 0.1550 0.2100 0.4150 0.3500 0.4400 0.2300 0.1400 -
P/RPS 1.53 1.77 3.06 1.40 1.83 1.07 0.84 10.51%
  YoY % -13.56% -42.16% 118.57% -23.50% 71.03% 27.38% -
  Horiz. % 182.14% 210.71% 364.29% 166.67% 217.86% 127.38% 100.00%
P/EPS -7.91 -10.10 -59.86 13.53 10.78 7.74 -29.17 -19.54%
  YoY % 21.68% 83.13% -542.42% 25.51% 39.28% 126.53% -
  Horiz. % 27.12% 34.62% 205.21% -46.38% -36.96% -26.53% 100.00%
EY -12.65 -9.90 -1.67 7.39 9.27 12.93 -3.43 24.29%
  YoY % -27.78% -492.81% -122.60% -20.28% -28.31% 476.97% -
  Horiz. % 368.80% 288.63% 48.69% -215.45% -270.26% -376.97% 100.00%
DY 0.00 0.00 4.82 5.71 4.55 0.00 0.00 -
  YoY % 0.00% 0.00% -15.59% 25.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.93% 125.49% 100.00% - -
P/NAPS 0.82 1.11 1.66 1.40 2.10 1.28 0.82 -
  YoY % -26.13% -33.13% 18.57% -33.33% 64.06% 56.10% -
  Horiz. % 100.00% 135.37% 202.44% 170.73% 256.10% 156.10% 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.
 


 

313  152  524  1192 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.015 
 SCOMI 0.11+0.02 
 SCOMI-WB 0.05+0.015 
 NETX 0.02+0.005 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-C5J 0.215+0.075 
 HSI-H6R 0.33-0.06 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers