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 - 835,826
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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers