Highlights

[CUSCAPI] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -73.72%    YoY -     -70.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 52,996 53,244 47,088 48,512 61,668 41,984 29,508 10.25%
  YoY % -0.47% 13.07% -2.94% -21.33% 46.88% 42.28% -
  Horiz. % 179.60% 180.44% 159.58% 164.40% 208.99% 142.28% 100.00%
PBT 892 1,428 2,512 2,476 10,044 3,192 -2,592 -
  YoY % -37.54% -43.15% 1.45% -75.35% 214.66% 223.15% -
  Horiz. % -34.41% -55.09% -96.91% -95.52% -387.50% -123.15% 100.00%
Tax -88 340 -8 -208 -2,228 -348 -16 32.84%
  YoY % -125.88% 4,350.00% 96.15% 90.66% -540.23% -2,075.00% -
  Horiz. % 550.00% -2,125.00% 50.00% 1,300.00% 13,925.00% 2,175.00% 100.00%
NP 804 1,768 2,504 2,268 7,816 2,844 -2,608 -
  YoY % -54.52% -29.39% 10.41% -70.98% 174.82% 209.05% -
  Horiz. % -30.83% -67.79% -96.01% -86.96% -299.69% -109.05% 100.00%
NP to SH 804 1,696 2,380 2,268 7,816 2,844 -2,608 -
  YoY % -52.59% -28.74% 4.94% -70.98% 174.82% 209.05% -
  Horiz. % -30.83% -65.03% -91.26% -86.96% -299.69% -109.05% 100.00%
Tax Rate 9.87 % -23.81 % 0.32 % 8.40 % 22.18 % 10.90 % - % -
  YoY % 141.45% -7,540.62% -96.19% -62.13% 103.49% 0.00% -
  Horiz. % 90.55% -218.44% 2.94% 77.06% 203.49% 100.00% -
Total Cost 52,192 51,476 44,584 46,244 53,852 39,140 32,116 8.43%
  YoY % 1.39% 15.46% -3.59% -14.13% 37.59% 21.87% -
  Horiz. % 162.51% 160.28% 138.82% 143.99% 167.68% 121.87% 100.00%
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22%
  YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% -
  Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 14,875 14,791 - - - -
  YoY % 0.00% 0.00% 0.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.57% 100.00% - - -
Div Payout % - % - % 625.00 % 652.17 % - % - % - % -
  YoY % 0.00% 0.00% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.83% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22%
  YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% -
  Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
NOSH 401,999 423,999 247,916 246,521 222,045 222,187 224,827 10.16%
  YoY % -5.19% 71.03% 0.57% 11.02% -0.06% -1.17% -
  Horiz. % 178.80% 188.59% 110.27% 109.65% 98.76% 98.83% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.52 % 3.32 % 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % -
  YoY % -54.22% -37.59% 13.68% -63.06% 87.15% 176.58% -
  Horiz. % -17.19% -37.56% -60.18% -52.94% -143.33% -76.58% 100.00%
ROE 1.11 % 2.00 % 3.84 % 4.00 % 17.60 % 7.11 % -6.82 % -
  YoY % -44.50% -47.92% -4.00% -77.27% 147.54% 204.25% -
  Horiz. % -16.28% -29.33% -56.30% -58.65% -258.06% -104.25% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.18 12.56 18.99 19.68 27.77 18.90 13.12 0.08%
  YoY % 4.94% -33.86% -3.51% -29.13% 46.93% 44.05% -
  Horiz. % 100.46% 95.73% 144.74% 150.00% 211.66% 144.05% 100.00%
EPS 0.20 0.40 0.96 0.92 3.52 1.28 -1.16 -
  YoY % -50.00% -58.33% 4.35% -73.86% 175.00% 210.34% -
  Horiz. % -17.24% -34.48% -82.76% -79.31% -303.45% -110.34% 100.00%
DPS 0.00 0.00 6.00 6.00 0.00 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% - - -
NAPS 0.1800 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.96%
  YoY % -10.00% -20.00% 8.70% 15.00% 11.11% 5.88% -
  Horiz. % 105.88% 117.65% 147.06% 135.29% 117.65% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 6.17 6.20 5.48 5.65 7.18 4.89 3.43 10.28%
  YoY % -0.48% 13.14% -3.01% -21.31% 46.83% 42.57% -
  Horiz. % 179.88% 180.76% 159.77% 164.72% 209.33% 142.57% 100.00%
EPS 0.09 0.20 0.28 0.26 0.91 0.33 -0.30 -
  YoY % -55.00% -28.57% 7.69% -71.43% 175.76% 210.00% -
  Horiz. % -30.00% -66.67% -93.33% -86.67% -303.33% -110.00% 100.00%
DPS 0.00 0.00 1.73 1.72 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.58% 100.00% - - -
NAPS 0.0842 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 11.21%
  YoY % -14.69% 36.89% 9.24% 27.66% 11.18% 4.49% -
  Horiz. % 189.21% 221.80% 162.02% 148.31% 116.18% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2000 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 -
P/RPS 1.52 3.03 1.76 1.88 0.97 0.48 0.69 14.06%
  YoY % -49.83% 72.16% -6.38% 93.81% 102.08% -30.43% -
  Horiz. % 220.29% 439.13% 255.07% 272.46% 140.58% 69.57% 100.00%
P/EPS 100.00 95.00 34.90 40.22 7.67 7.03 -7.76 -
  YoY % 5.26% 172.21% -13.23% 424.38% 9.10% 190.59% -
  Horiz. % -1,288.66% -1,224.23% -449.74% -518.30% -98.84% -90.59% 100.00%
EY 1.00 1.05 2.87 2.49 13.04 14.22 -12.89 -
  YoY % -4.76% -63.41% 15.26% -80.90% -8.30% 210.32% -
  Horiz. % -7.76% -8.15% -22.27% -19.32% -101.16% -110.32% 100.00%
DY 0.00 0.00 17.91 16.22 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 10.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.42% 100.00% - - -
P/NAPS 1.11 1.90 1.34 1.61 1.35 0.50 0.53 13.11%
  YoY % -41.58% 41.79% -16.77% 19.26% 170.00% -5.66% -
  Horiz. % 209.43% 358.49% 252.83% 303.77% 254.72% 94.34% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 -
Price 0.1900 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 -
P/RPS 1.44 3.19 1.37 1.78 1.76 0.53 0.69 13.04%
  YoY % -54.86% 132.85% -23.03% 1.14% 232.08% -23.19% -
  Horiz. % 208.70% 462.32% 198.55% 257.97% 255.07% 76.81% 100.00%
P/EPS 95.00 100.00 27.08 38.04 13.92 7.81 -7.76 -
  YoY % -5.00% 269.28% -28.81% 173.28% 78.23% 200.64% -
  Horiz. % -1,224.23% -1,288.66% -348.97% -490.21% -179.38% -100.64% 100.00%
EY 1.05 1.00 3.69 2.63 7.18 12.80 -12.89 -
  YoY % 5.00% -72.90% 40.30% -63.37% -43.91% 199.30% -
  Horiz. % -8.15% -7.76% -28.63% -20.40% -55.70% -99.30% 100.00%
DY 0.00 0.00 23.08 17.14 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 34.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.66% 100.00% - - -
P/NAPS 1.06 2.00 1.04 1.52 2.45 0.56 0.53 12.24%
  YoY % -47.00% 92.31% -31.58% -37.96% 337.50% 5.66% -
  Horiz. % 200.00% 377.36% 196.23% 286.79% 462.26% 105.66% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers