Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     124.56%    YoY -     -73.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,943 53,595 48,903 38,805 36,280 38,678 29,574 12.17%
  YoY % 9.98% 9.59% 26.02% 6.96% -6.20% 30.78% -
  Horiz. % 199.31% 181.22% 165.36% 131.21% 122.68% 130.78% 100.00%
PBT 6,798 8,806 10,011 507 1,169 7,665 6,164 1.64%
  YoY % -22.80% -12.04% 1,874.56% -56.63% -84.75% 24.35% -
  Horiz. % 110.29% 142.86% 162.41% 8.23% 18.96% 124.35% 100.00%
Tax -18 -175 -888 -246 -189 -956 -858 -47.45%
  YoY % 89.71% 80.29% -260.98% -30.16% 80.23% -11.42% -
  Horiz. % 2.10% 20.40% 103.50% 28.67% 22.03% 111.42% 100.00%
NP 6,780 8,631 9,123 261 980 6,709 5,306 4.17%
  YoY % -21.45% -5.39% 3,395.40% -73.37% -85.39% 26.44% -
  Horiz. % 127.78% 162.66% 171.94% 4.92% 18.47% 126.44% 100.00%
NP to SH 6,780 8,631 9,123 261 981 6,710 5,230 4.42%
  YoY % -21.45% -5.39% 3,395.40% -73.39% -85.38% 28.30% -
  Horiz. % 129.64% 165.03% 174.44% 4.99% 18.76% 128.30% 100.00%
Tax Rate 0.26 % 1.99 % 8.87 % 48.52 % 16.17 % 12.47 % 13.92 % -48.46%
  YoY % -86.93% -77.56% -81.72% 200.06% 29.67% -10.42% -
  Horiz. % 1.87% 14.30% 63.72% 348.56% 116.16% 89.58% 100.00%
Total Cost 52,163 44,964 39,780 38,544 35,300 31,969 24,268 13.59%
  YoY % 16.01% 13.03% 3.21% 9.19% 10.42% 31.73% -
  Horiz. % 214.95% 185.28% 163.92% 158.83% 145.46% 131.73% 100.00%
Net Worth 63,635 53,993 42,227 36,975 37,544 39,861 26,503 15.70%
  YoY % 17.86% 27.86% 14.21% -1.52% -5.81% 50.40% -
  Horiz. % 240.10% 203.72% 159.33% 139.51% 141.66% 150.40% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,671 3,374 5,778 - - - - -
  YoY % 8.79% -41.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.53% 58.40% 100.00% - - - -
Div Payout % 54.15 % 39.10 % 63.34 % - % - % - % - % -
  YoY % 38.49% -38.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.49% 61.73% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,635 53,993 42,227 36,975 37,544 39,861 26,503 15.70%
  YoY % 17.86% 27.86% 14.21% -1.52% -5.81% 50.40% -
  Horiz. % 240.10% 203.72% 159.33% 139.51% 141.66% 150.40% 100.00%
NOSH 244,750 224,973 222,249 217,500 220,851 221,452 176,689 5.58%
  YoY % 8.79% 1.23% 2.18% -1.52% -0.27% 25.33% -
  Horiz. % 138.52% 127.33% 125.79% 123.10% 124.99% 125.33% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.50 % 16.10 % 18.66 % 0.67 % 2.70 % 17.35 % 17.94 % -7.14%
  YoY % -28.57% -13.72% 2,685.07% -75.19% -84.44% -3.29% -
  Horiz. % 64.10% 89.74% 104.01% 3.73% 15.05% 96.71% 100.00%
ROE 10.65 % 15.99 % 21.60 % 0.71 % 2.61 % 16.83 % 19.73 % -9.76%
  YoY % -33.40% -25.97% 2,942.25% -72.80% -84.49% -14.70% -
  Horiz. % 53.98% 81.04% 109.48% 3.60% 13.23% 85.30% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.08 23.82 22.00 17.84 16.43 17.47 16.74 6.24%
  YoY % 1.09% 8.27% 23.32% 8.58% -5.95% 4.36% -
  Horiz. % 143.85% 142.29% 131.42% 106.57% 98.15% 104.36% 100.00%
EPS 2.77 3.83 4.10 0.12 0.44 3.03 2.96 -1.10%
  YoY % -27.68% -6.59% 3,316.67% -72.73% -85.48% 2.36% -
  Horiz. % 93.58% 129.39% 138.51% 4.05% 14.86% 102.36% 100.00%
DPS 1.50 1.50 2.60 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -42.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 57.69% 100.00% - - - -
NAPS 0.2600 0.2400 0.1900 0.1700 0.1700 0.1800 0.1500 9.59%
  YoY % 8.33% 26.32% 11.76% 0.00% -5.56% 20.00% -
  Horiz. % 173.33% 160.00% 126.67% 113.33% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.86 6.24 5.69 4.52 4.22 4.50 3.44 12.18%
  YoY % 9.94% 9.67% 25.88% 7.11% -6.22% 30.81% -
  Horiz. % 199.42% 181.40% 165.41% 131.40% 122.67% 130.81% 100.00%
EPS 0.79 1.00 1.06 0.03 0.11 0.78 0.61 4.40%
  YoY % -21.00% -5.66% 3,433.33% -72.73% -85.90% 27.87% -
  Horiz. % 129.51% 163.93% 173.77% 4.92% 18.03% 127.87% 100.00%
DPS 0.43 0.39 0.67 0.00 0.00 0.00 0.00 -
  YoY % 10.26% -41.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.18% 58.21% 100.00% - - - -
NAPS 0.0741 0.0628 0.0491 0.0430 0.0437 0.0464 0.0308 15.74%
  YoY % 17.99% 27.90% 14.19% -1.60% -5.82% 50.65% -
  Horiz. % 240.58% 203.90% 159.42% 139.61% 141.88% 150.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 -
P/RPS 1.41 1.64 1.05 0.56 0.55 1.09 1.02 5.54%
  YoY % -14.02% 56.19% 87.50% 1.82% -49.54% 6.86% -
  Horiz. % 138.24% 160.78% 102.94% 54.90% 53.92% 106.86% 100.00%
P/EPS 12.27 10.17 5.60 83.33 20.26 6.27 5.74 13.49%
  YoY % 20.65% 81.61% -93.28% 311.30% 223.13% 9.23% -
  Horiz. % 213.76% 177.18% 97.56% 1,451.74% 352.96% 109.23% 100.00%
EY 8.15 9.84 17.85 1.20 4.94 15.95 17.41 -11.87%
  YoY % -17.17% -44.87% 1,387.50% -75.71% -69.03% -8.39% -
  Horiz. % 46.81% 56.52% 102.53% 6.89% 28.37% 91.61% 100.00%
DY 4.41 3.85 11.30 0.00 0.00 0.00 0.00 -
  YoY % 14.55% -65.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.03% 34.07% 100.00% - - - -
P/NAPS 1.31 1.63 1.21 0.59 0.53 1.06 1.13 2.49%
  YoY % -19.63% 34.71% 105.08% 11.32% -50.00% -6.19% -
  Horiz. % 115.93% 144.25% 107.08% 52.21% 46.90% 93.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 -
P/RPS 1.37 1.68 1.18 0.78 0.55 1.15 1.55 -2.03%
  YoY % -18.45% 42.37% 51.28% 41.82% -52.17% -25.81% -
  Horiz. % 88.39% 108.39% 76.13% 50.32% 35.48% 74.19% 100.00%
P/EPS 11.91 10.43 6.33 116.67 20.26 6.60 8.78 5.21%
  YoY % 14.19% 64.77% -94.57% 475.86% 206.97% -24.83% -
  Horiz. % 135.65% 118.79% 72.10% 1,328.82% 230.75% 75.17% 100.00%
EY 8.39 9.59 15.79 0.86 4.94 15.15 11.38 -4.95%
  YoY % -12.51% -39.27% 1,736.05% -82.59% -67.39% 33.13% -
  Horiz. % 73.73% 84.27% 138.75% 7.56% 43.41% 133.13% 100.00%
DY 4.55 3.75 10.00 0.00 0.00 0.00 0.00 -
  YoY % 21.33% -62.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.50% 37.50% 100.00% - - - -
P/NAPS 1.27 1.67 1.37 0.82 0.53 1.11 1.73 -5.02%
  YoY % -23.95% 21.90% 67.07% 54.72% -52.25% -35.84% -
  Horiz. % 73.41% 96.53% 79.19% 47.40% 30.64% 64.16% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers