Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     543.21%    YoY -     -27.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,063 27,079 26,151 31,570 27,234 25,742 16,001 6.28%
  YoY % -14.83% 3.55% -17.17% 15.92% 5.80% 60.88% -
  Horiz. % 144.13% 169.23% 163.43% 197.30% 170.20% 160.88% 100.00%
PBT -3,081 -2,852 1,000 3,725 5,089 4,323 -1,553 12.09%
  YoY % -8.03% -385.20% -73.15% -26.80% 17.72% 378.36% -
  Horiz. % 198.39% 183.64% -64.39% -239.86% -327.69% -278.36% 100.00%
Tax -163 73 -34 -78 -86 -724 -17 45.73%
  YoY % -323.29% 314.71% 56.41% 9.30% 88.12% -4,158.82% -
  Horiz. % 958.82% -429.41% 200.00% 458.82% 505.88% 4,258.82% 100.00%
NP -3,244 -2,779 966 3,647 5,003 3,599 -1,570 12.85%
  YoY % -16.73% -387.68% -73.51% -27.10% 39.01% 329.24% -
  Horiz. % 206.62% 177.01% -61.53% -232.29% -318.66% -229.24% 100.00%
NP to SH -3,244 -2,891 966 3,647 5,003 3,599 -1,570 12.85%
  YoY % -12.21% -399.28% -73.51% -27.10% 39.01% 329.24% -
  Horiz. % 206.62% 184.14% -61.53% -232.29% -318.66% -229.24% 100.00%
Tax Rate - % - % 3.40 % 2.09 % 1.69 % 16.75 % - % -
  YoY % 0.00% 0.00% 62.68% 23.67% -89.91% 0.00% -
  Horiz. % 0.00% 0.00% 20.30% 12.48% 10.09% 100.00% -
Total Cost 26,307 29,858 25,185 27,923 22,231 22,143 17,571 6.95%
  YoY % -11.89% 18.55% -9.81% 25.60% 0.40% 26.02% -
  Horiz. % 149.72% 169.93% 143.33% 158.92% 126.52% 126.02% 100.00%
Net Worth 78,908 81,983 93,483 58,743 48,918 39,988 35,402 14.28%
  YoY % -3.75% -12.30% 59.14% 20.09% 22.33% 12.95% -
  Horiz. % 222.89% 231.57% 264.06% 165.93% 138.18% 112.95% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 4,674 3,671 3,335 - - -
  YoY % 0.00% 0.00% 27.31% 10.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.14% 110.08% 100.00% - -
Div Payout % - % - % 483.87 % 100.67 % 66.67 % - % - % -
  YoY % 0.00% 0.00% 380.65% 51.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 725.77% 151.00% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 78,908 81,983 93,483 58,743 48,918 39,988 35,402 14.28%
  YoY % -3.75% -12.30% 59.14% 20.09% 22.33% 12.95% -
  Horiz. % 222.89% 231.57% 264.06% 165.93% 138.18% 112.95% 100.00%
NOSH 438,378 431,492 311,612 244,765 222,355 222,160 221,267 12.06%
  YoY % 1.60% 38.47% 27.31% 10.08% 0.09% 0.40% -
  Horiz. % 198.12% 195.01% 140.83% 110.62% 100.49% 100.40% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -14.07 % -10.26 % 3.69 % 11.55 % 18.37 % 13.98 % -9.81 % 6.19%
  YoY % -37.13% -378.05% -68.05% -37.13% 31.40% 242.51% -
  Horiz. % 143.43% 104.59% -37.61% -117.74% -187.26% -142.51% 100.00%
ROE -4.11 % -3.53 % 1.03 % 6.21 % 10.23 % 9.00 % -4.43 % -1.24%
  YoY % -16.43% -442.72% -83.41% -39.30% 13.67% 303.16% -
  Horiz. % 92.78% 79.68% -23.25% -140.18% -230.93% -203.16% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.26 6.28 8.39 12.90 12.25 11.59 7.23 -5.16%
  YoY % -16.24% -25.15% -34.96% 5.31% 5.69% 60.30% -
  Horiz. % 72.75% 86.86% 116.04% 178.42% 169.43% 160.30% 100.00%
EPS -0.74 -0.67 0.31 1.49 2.25 1.62 -0.71 0.69%
  YoY % -10.45% -316.13% -79.19% -33.78% 38.89% 328.17% -
  Horiz. % 104.23% 94.37% -43.66% -209.86% -316.90% -228.17% 100.00%
DPS 0.00 0.00 1.50 1.50 1.50 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% 100.00% - -
NAPS 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 1.98%
  YoY % -5.26% -36.67% 25.00% 9.09% 22.22% 12.50% -
  Horiz. % 112.50% 118.75% 187.50% 150.00% 137.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.68 3.15 3.04 3.67 3.17 3.00 1.86 6.27%
  YoY % -14.92% 3.62% -17.17% 15.77% 5.67% 61.29% -
  Horiz. % 144.09% 169.35% 163.44% 197.31% 170.43% 161.29% 100.00%
EPS -0.38 -0.34 0.11 0.42 0.58 0.42 -0.18 13.26%
  YoY % -11.76% -409.09% -73.81% -27.59% 38.10% 333.33% -
  Horiz. % 211.11% 188.89% -61.11% -233.33% -322.22% -233.33% 100.00%
DPS 0.00 0.00 0.54 0.43 0.39 0.00 0.00 -
  YoY % 0.00% 0.00% 25.58% 10.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.46% 110.26% 100.00% - -
NAPS 0.0918 0.0954 0.1088 0.0684 0.0569 0.0465 0.0412 14.28%
  YoY % -3.77% -12.32% 59.06% 20.21% 22.37% 12.86% -
  Horiz. % 222.82% 231.55% 264.08% 166.02% 138.11% 112.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 -
P/RPS 3.33 6.21 4.05 2.40 3.76 1.04 1.38 15.81%
  YoY % -46.38% 53.33% 68.75% -36.17% 261.54% -24.64% -
  Horiz. % 241.30% 450.00% 293.48% 173.91% 272.46% 75.36% 100.00%
P/EPS -23.65 -58.21 109.68 20.81 20.44 7.41 -14.09 9.01%
  YoY % 59.37% -153.07% 427.05% 1.81% 175.84% 152.59% -
  Horiz. % 167.85% 413.13% -778.42% -147.69% -145.07% -52.59% 100.00%
EY -4.23 -1.72 0.91 4.81 4.89 13.50 -7.10 -8.27%
  YoY % -145.93% -289.01% -81.08% -1.64% -63.78% 290.14% -
  Horiz. % 59.58% 24.23% -12.82% -67.75% -68.87% -190.14% 100.00%
DY 0.00 0.00 4.41 4.84 3.26 0.00 0.00 -
  YoY % 0.00% 0.00% -8.88% 48.47% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 135.28% 148.47% 100.00% - -
P/NAPS 0.97 2.05 1.13 1.29 2.09 0.67 0.63 7.45%
  YoY % -52.68% 81.42% -12.40% -38.28% 211.94% 6.35% -
  Horiz. % 153.97% 325.40% 179.37% 204.76% 331.75% 106.35% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 -
Price 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 -
P/RPS 2.57 5.90 4.35 3.02 4.00 1.21 1.94 4.80%
  YoY % -56.44% 35.63% 44.04% -24.50% 230.58% -37.63% -
  Horiz. % 132.47% 304.12% 224.23% 155.67% 206.19% 62.37% 100.00%
P/EPS -18.24 -55.22 117.74 26.17 21.78 8.64 -19.73 -1.30%
  YoY % 66.97% -146.90% 349.90% 20.16% 152.08% 143.79% -
  Horiz. % 92.45% 279.88% -596.76% -132.64% -110.39% -43.79% 100.00%
EY -5.48 -1.81 0.85 3.82 4.59 11.57 -5.07 1.30%
  YoY % -202.76% -312.94% -77.75% -16.78% -60.33% 328.21% -
  Horiz. % 108.09% 35.70% -16.77% -75.35% -90.53% -228.21% 100.00%
DY 0.00 0.00 4.11 3.85 3.06 0.00 0.00 -
  YoY % 0.00% 0.00% 6.75% 25.82% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.31% 125.82% 100.00% - -
P/NAPS 0.75 1.95 1.22 1.63 2.23 0.78 0.88 -2.63%
  YoY % -61.54% 59.84% -25.15% -26.91% 185.90% -11.36% -
  Horiz. % 85.23% 221.59% 138.64% 185.23% 253.41% 88.64% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS