Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     406.19%    YoY -     329.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 26,151 31,570 27,234 25,742 16,001 18,997 17,317 7.10%
  YoY % -17.17% 15.92% 5.80% 60.88% -15.77% 9.70% -
  Horiz. % 151.01% 182.31% 157.27% 148.65% 92.40% 109.70% 100.00%
PBT 1,000 3,725 5,089 4,323 -1,553 435 3,218 -17.68%
  YoY % -73.15% -26.80% 17.72% 378.36% -457.01% -86.48% -
  Horiz. % 31.08% 115.76% 158.14% 134.34% -48.26% 13.52% 100.00%
Tax -34 -78 -86 -724 -17 -161 -432 -34.51%
  YoY % 56.41% 9.30% 88.12% -4,158.82% 89.44% 62.73% -
  Horiz. % 7.87% 18.06% 19.91% 167.59% 3.94% 37.27% 100.00%
NP 966 3,647 5,003 3,599 -1,570 274 2,786 -16.17%
  YoY % -73.51% -27.10% 39.01% 329.24% -672.99% -90.17% -
  Horiz. % 34.67% 130.90% 179.58% 129.18% -56.35% 9.83% 100.00%
NP to SH 966 3,647 5,003 3,599 -1,570 275 2,786 -16.17%
  YoY % -73.51% -27.10% 39.01% 329.24% -670.91% -90.13% -
  Horiz. % 34.67% 130.90% 179.58% 129.18% -56.35% 9.87% 100.00%
Tax Rate 3.40 % 2.09 % 1.69 % 16.75 % - % 37.01 % 13.42 % -20.44%
  YoY % 62.68% 23.67% -89.91% 0.00% 0.00% 175.78% -
  Horiz. % 25.34% 15.57% 12.59% 124.81% 0.00% 275.78% 100.00%
Total Cost 25,185 27,923 22,231 22,143 17,571 18,723 14,531 9.59%
  YoY % -9.81% 25.60% 0.40% 26.02% -6.15% 28.85% -
  Horiz. % 173.32% 192.16% 152.99% 152.38% 120.92% 128.85% 100.00%
Net Worth 93,483 58,743 48,918 39,988 35,402 38,958 35,377 17.56%
  YoY % 59.14% 20.09% 22.33% 12.95% -9.13% 10.12% -
  Horiz. % 264.24% 166.05% 138.27% 113.03% 100.07% 110.12% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,674 3,671 3,335 - - - - -
  YoY % 27.31% 10.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.14% 110.08% 100.00% - - - -
Div Payout % 483.87 % 100.67 % 66.67 % - % - % - % - % -
  YoY % 380.65% 51.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 725.77% 151.00% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 93,483 58,743 48,918 39,988 35,402 38,958 35,377 17.56%
  YoY % 59.14% 20.09% 22.33% 12.95% -9.13% 10.12% -
  Horiz. % 264.24% 166.05% 138.27% 113.03% 100.07% 110.12% 100.00%
NOSH 311,612 244,765 222,355 222,160 221,267 229,166 221,111 5.88%
  YoY % 27.31% 10.08% 0.09% 0.40% -3.45% 3.64% -
  Horiz. % 140.93% 110.70% 100.56% 100.47% 100.07% 103.64% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.69 % 11.55 % 18.37 % 13.98 % -9.81 % 1.44 % 16.09 % -21.75%
  YoY % -68.05% -37.13% 31.40% 242.51% -781.25% -91.05% -
  Horiz. % 22.93% 71.78% 114.17% 86.89% -60.97% 8.95% 100.00%
ROE 1.03 % 6.21 % 10.23 % 9.00 % -4.43 % 0.71 % 7.88 % -28.74%
  YoY % -83.41% -39.30% 13.67% 303.16% -723.94% -90.99% -
  Horiz. % 13.07% 78.81% 129.82% 114.21% -56.22% 9.01% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.39 12.90 12.25 11.59 7.23 8.29 7.83 1.16%
  YoY % -34.96% 5.31% 5.69% 60.30% -12.79% 5.87% -
  Horiz. % 107.15% 164.75% 156.45% 148.02% 92.34% 105.87% 100.00%
EPS 0.31 1.49 2.25 1.62 -0.71 0.12 1.26 -20.82%
  YoY % -79.19% -33.78% 38.89% 328.17% -691.67% -90.48% -
  Horiz. % 24.60% 118.25% 178.57% 128.57% -56.35% 9.52% 100.00%
DPS 1.50 1.50 1.50 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 0.3000 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 11.03%
  YoY % 25.00% 9.09% 22.22% 12.50% -5.88% 6.25% -
  Horiz. % 187.50% 150.00% 137.50% 112.50% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.04 3.67 3.17 3.00 1.86 2.21 2.02 7.04%
  YoY % -17.17% 15.77% 5.67% 61.29% -15.84% 9.41% -
  Horiz. % 150.50% 181.68% 156.93% 148.51% 92.08% 109.41% 100.00%
EPS 0.11 0.42 0.58 0.42 -0.18 0.03 0.32 -16.29%
  YoY % -73.81% -27.59% 38.10% 333.33% -700.00% -90.62% -
  Horiz. % 34.38% 131.25% 181.25% 131.25% -56.25% 9.38% 100.00%
DPS 0.54 0.43 0.39 0.00 0.00 0.00 0.00 -
  YoY % 25.58% 10.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.46% 110.26% 100.00% - - - -
NAPS 0.1088 0.0684 0.0569 0.0465 0.0412 0.0453 0.0412 17.55%
  YoY % 59.06% 20.21% 22.37% 12.86% -9.05% 9.95% -
  Horiz. % 264.08% 166.02% 138.11% 112.86% 100.00% 109.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3400 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 -
P/RPS 4.05 2.40 3.76 1.04 1.38 2.05 2.81 6.28%
  YoY % 68.75% -36.17% 261.54% -24.64% -32.68% -27.05% -
  Horiz. % 144.13% 85.41% 133.81% 37.01% 49.11% 72.95% 100.00%
P/EPS 109.68 20.81 20.44 7.41 -14.09 141.67 17.46 35.80%
  YoY % 427.05% 1.81% 175.84% 152.59% -109.95% 711.40% -
  Horiz. % 628.18% 119.19% 117.07% 42.44% -80.70% 811.40% 100.00%
EY 0.91 4.81 4.89 13.50 -7.10 0.71 5.73 -26.39%
  YoY % -81.08% -1.64% -63.78% 290.14% -1,100.00% -87.61% -
  Horiz. % 15.88% 83.94% 85.34% 235.60% -123.91% 12.39% 100.00%
DY 4.41 4.84 3.26 0.00 0.00 0.00 0.00 -
  YoY % -8.88% 48.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.28% 148.47% 100.00% - - - -
P/NAPS 1.13 1.29 2.09 0.67 0.63 1.00 1.38 -3.27%
  YoY % -12.40% -38.28% 211.94% 6.35% -37.00% -27.54% -
  Horiz. % 81.88% 93.48% 151.45% 48.55% 45.65% 72.46% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 -
Price 0.3650 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 -
P/RPS 4.35 3.02 4.00 1.21 1.94 1.45 2.68 8.40%
  YoY % 44.04% -24.50% 230.58% -37.63% 33.79% -45.90% -
  Horiz. % 162.31% 112.69% 149.25% 45.15% 72.39% 54.10% 100.00%
P/EPS 117.74 26.17 21.78 8.64 -19.73 100.00 16.67 38.47%
  YoY % 349.90% 20.16% 152.08% 143.79% -119.73% 499.88% -
  Horiz. % 706.30% 156.99% 130.65% 51.83% -118.36% 599.88% 100.00%
EY 0.85 3.82 4.59 11.57 -5.07 1.00 6.00 -27.78%
  YoY % -77.75% -16.78% -60.33% 328.21% -607.00% -83.33% -
  Horiz. % 14.17% 63.67% 76.50% 192.83% -84.50% 16.67% 100.00%
DY 4.11 3.85 3.06 0.00 0.00 0.00 0.00 -
  YoY % 6.75% 25.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.31% 125.82% 100.00% - - - -
P/NAPS 1.22 1.63 2.23 0.78 0.88 0.71 1.31 -1.18%
  YoY % -25.15% -26.91% 185.90% -11.36% 23.94% -45.80% -
  Horiz. % 93.13% 124.43% 170.23% 59.54% 67.18% 54.20% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS