Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -140.80%    YoY -     -670.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 31,570 27,234 25,742 16,001 18,997 17,317 13,036 15.87%
  YoY % 15.92% 5.80% 60.88% -15.77% 9.70% 32.84% -
  Horiz. % 242.18% 208.91% 197.47% 122.74% 145.73% 132.84% 100.00%
PBT 3,725 5,089 4,323 -1,553 435 3,218 1,742 13.49%
  YoY % -26.80% 17.72% 378.36% -457.01% -86.48% 84.73% -
  Horiz. % 213.83% 292.14% 248.16% -89.15% 24.97% 184.73% 100.00%
Tax -78 -86 -724 -17 -161 -432 -95 -3.23%
  YoY % 9.30% 88.12% -4,158.82% 89.44% 62.73% -354.74% -
  Horiz. % 82.11% 90.53% 762.11% 17.89% 169.47% 454.74% 100.00%
NP 3,647 5,003 3,599 -1,570 274 2,786 1,647 14.15%
  YoY % -27.10% 39.01% 329.24% -672.99% -90.17% 69.16% -
  Horiz. % 221.43% 303.76% 218.52% -95.32% 16.64% 169.16% 100.00%
NP to SH 3,647 5,003 3,599 -1,570 275 2,786 1,569 15.08%
  YoY % -27.10% 39.01% 329.24% -670.91% -90.13% 77.57% -
  Horiz. % 232.44% 318.87% 229.38% -100.06% 17.53% 177.57% 100.00%
Tax Rate 2.09 % 1.69 % 16.75 % - % 37.01 % 13.42 % 5.45 % -14.75%
  YoY % 23.67% -89.91% 0.00% 0.00% 175.78% 146.24% -
  Horiz. % 38.35% 31.01% 307.34% 0.00% 679.08% 246.24% 100.00%
Total Cost 27,923 22,231 22,143 17,571 18,723 14,531 11,389 16.11%
  YoY % 25.60% 0.40% 26.02% -6.15% 28.85% 27.59% -
  Horiz. % 245.18% 195.20% 194.42% 154.28% 164.40% 127.59% 100.00%
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.38%
  YoY % 20.09% 22.33% 12.95% -9.13% 10.12% 65.89% -
  Horiz. % 275.45% 229.38% 187.51% 166.01% 182.68% 165.89% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,671 3,335 - - - - - -
  YoY % 10.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.08% 100.00% - - - - -
Div Payout % 100.67 % 66.67 % - % - % - % - % - % -
  YoY % 51.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.00% 100.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.38%
  YoY % 20.09% 22.33% 12.95% -9.13% 10.12% 65.89% -
  Horiz. % 275.45% 229.38% 187.51% 166.01% 182.68% 165.89% 100.00%
NOSH 244,765 222,355 222,160 221,267 229,166 221,111 152,330 8.22%
  YoY % 10.08% 0.09% 0.40% -3.45% 3.64% 45.15% -
  Horiz. % 160.68% 145.97% 145.84% 145.26% 150.44% 145.15% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.55 % 18.37 % 13.98 % -9.81 % 1.44 % 16.09 % 12.63 % -1.48%
  YoY % -37.13% 31.40% 242.51% -781.25% -91.05% 27.40% -
  Horiz. % 91.45% 145.45% 110.69% -77.67% 11.40% 127.40% 100.00%
ROE 6.21 % 10.23 % 9.00 % -4.43 % 0.71 % 7.88 % 7.36 % -2.79%
  YoY % -39.30% 13.67% 303.16% -723.94% -90.99% 7.07% -
  Horiz. % 84.38% 138.99% 122.28% -60.19% 9.65% 107.07% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.90 12.25 11.59 7.23 8.29 7.83 8.56 7.07%
  YoY % 5.31% 5.69% 60.30% -12.79% 5.87% -8.53% -
  Horiz. % 150.70% 143.11% 135.40% 84.46% 96.85% 91.47% 100.00%
EPS 1.49 2.25 1.62 -0.71 0.12 1.26 1.03 6.34%
  YoY % -33.78% 38.89% 328.17% -691.67% -90.48% 22.33% -
  Horiz. % 144.66% 218.45% 157.28% -68.93% 11.65% 122.33% 100.00%
DPS 1.50 1.50 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 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 0.1400 9.39%
  YoY % 9.09% 22.22% 12.50% -5.88% 6.25% 14.29% -
  Horiz. % 171.43% 157.14% 128.57% 114.29% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.67 3.17 3.00 1.86 2.21 2.02 1.52 15.81%
  YoY % 15.77% 5.67% 61.29% -15.84% 9.41% 32.89% -
  Horiz. % 241.45% 208.55% 197.37% 122.37% 145.39% 132.89% 100.00%
EPS 0.42 0.58 0.42 -0.18 0.03 0.32 0.18 15.15%
  YoY % -27.59% 38.10% 333.33% -700.00% -90.62% 77.78% -
  Horiz. % 233.33% 322.22% 233.33% -100.00% 16.67% 177.78% 100.00%
DPS 0.43 0.39 0.00 0.00 0.00 0.00 0.00 -
  YoY % 10.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.26% 100.00% - - - - -
NAPS 0.0684 0.0569 0.0465 0.0412 0.0453 0.0412 0.0248 18.40%
  YoY % 20.21% 22.37% 12.86% -9.05% 9.95% 66.13% -
  Horiz. % 275.81% 229.44% 187.50% 166.13% 182.66% 166.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 0.1600 -
P/RPS 2.40 3.76 1.04 1.38 2.05 2.81 1.87 4.24%
  YoY % -36.17% 261.54% -24.64% -32.68% -27.05% 50.27% -
  Horiz. % 128.34% 201.07% 55.61% 73.80% 109.63% 150.27% 100.00%
P/EPS 20.81 20.44 7.41 -14.09 141.67 17.46 15.53 4.99%
  YoY % 1.81% 175.84% 152.59% -109.95% 711.40% 12.43% -
  Horiz. % 134.00% 131.62% 47.71% -90.73% 912.23% 112.43% 100.00%
EY 4.81 4.89 13.50 -7.10 0.71 5.73 6.44 -4.74%
  YoY % -1.64% -63.78% 290.14% -1,100.00% -87.61% -11.02% -
  Horiz. % 74.69% 75.93% 209.63% -110.25% 11.02% 88.98% 100.00%
DY 4.84 3.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % 48.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.47% 100.00% - - - - -
P/NAPS 1.29 2.09 0.67 0.63 1.00 1.38 1.14 2.08%
  YoY % -38.28% 211.94% 6.35% -37.00% -27.54% 21.05% -
  Horiz. % 113.16% 183.33% 58.77% 55.26% 87.72% 121.05% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 -
Price 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 0.1700 -
P/RPS 3.02 4.00 1.21 1.94 1.45 2.68 1.99 7.19%
  YoY % -24.50% 230.58% -37.63% 33.79% -45.90% 34.67% -
  Horiz. % 151.76% 201.01% 60.80% 97.49% 72.86% 134.67% 100.00%
P/EPS 26.17 21.78 8.64 -19.73 100.00 16.67 16.50 7.98%
  YoY % 20.16% 152.08% 143.79% -119.73% 499.88% 1.03% -
  Horiz. % 158.61% 132.00% 52.36% -119.58% 606.06% 101.03% 100.00%
EY 3.82 4.59 11.57 -5.07 1.00 6.00 6.06 -7.40%
  YoY % -16.78% -60.33% 328.21% -607.00% -83.33% -0.99% -
  Horiz. % 63.04% 75.74% 190.92% -83.66% 16.50% 99.01% 100.00%
DY 3.85 3.06 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.82% 100.00% - - - - -
P/NAPS 1.63 2.23 0.78 0.88 0.71 1.31 1.21 5.09%
  YoY % -26.91% 185.90% -11.36% 23.94% -45.80% 8.26% -
  Horiz. % 134.71% 184.30% 64.46% 72.73% 58.68% 108.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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