Highlights

[CUSCAPI] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     49.24%    YoY -     -225.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,062 40,144 35,720 27,813 27,588 25,340 21,374 13.64%
  YoY % 14.74% 12.39% 28.43% 0.82% 8.87% 18.56% -
  Horiz. % 215.50% 187.82% 167.12% 130.13% 129.07% 118.56% 100.00%
PBT 4,859 6,904 5,793 -691 885 6,131 3,300 6.65%
  YoY % -29.62% 19.18% 938.35% -178.08% -85.57% 85.79% -
  Horiz. % 147.24% 209.21% 175.55% -20.94% 26.82% 185.79% 100.00%
Tax -103 -92 -843 -106 -249 -669 -365 -19.00%
  YoY % -11.96% 89.09% -695.28% 57.43% 62.78% -83.29% -
  Horiz. % 28.22% 25.21% 230.96% 29.04% 68.22% 183.29% 100.00%
NP 4,756 6,812 4,950 -797 636 5,462 2,935 8.37%
  YoY % -30.18% 37.62% 721.08% -225.31% -88.36% 86.10% -
  Horiz. % 162.04% 232.10% 168.65% -27.16% 21.67% 186.10% 100.00%
NP to SH 4,756 6,812 4,950 -797 636 5,463 2,859 8.84%
  YoY % -30.18% 37.62% 721.08% -225.31% -88.36% 91.08% -
  Horiz. % 166.35% 238.27% 173.14% -27.88% 22.25% 191.08% 100.00%
Tax Rate 2.12 % 1.33 % 14.55 % - % 28.14 % 10.91 % 11.06 % -24.05%
  YoY % 59.40% -90.86% 0.00% 0.00% 157.93% -1.36% -
  Horiz. % 19.17% 12.03% 131.56% 0.00% 254.43% 98.64% 100.00%
Total Cost 41,306 33,332 30,770 28,610 26,952 19,878 18,439 14.37%
  YoY % 23.92% 8.33% 7.55% 6.15% 35.59% 7.80% -
  Horiz. % 224.01% 180.77% 166.87% 155.16% 146.17% 107.80% 100.00%
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.95%
  YoY % 31.10% 17.00% 6.16% 0.95% -0.84% 65.33% -
  Horiz. % 269.49% 205.56% 175.69% 165.49% 163.94% 165.33% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,677 3,339 - - - - - -
  YoY % 10.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.13% 100.00% - - - - -
Div Payout % 77.32 % 49.02 % - % - % - % - % - % -
  YoY % 57.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.73% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.95%
  YoY % 31.10% 17.00% 6.16% 0.95% -0.84% 65.33% -
  Horiz. % 269.49% 205.56% 175.69% 165.49% 163.94% 165.33% 100.00%
NOSH 245,154 222,614 221,973 221,388 219,310 221,174 162,443 7.09%
  YoY % 10.13% 0.29% 0.26% 0.95% -0.84% 36.15% -
  Horiz. % 150.92% 137.04% 136.65% 136.29% 135.01% 136.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.33 % 16.97 % 13.86 % -2.87 % 2.31 % 21.55 % 13.73 % -4.63%
  YoY % -39.13% 22.44% 582.93% -224.24% -89.28% 56.96% -
  Horiz. % 75.24% 123.60% 100.95% -20.90% 16.82% 156.96% 100.00%
ROE 7.76 % 14.57 % 12.39 % -2.12 % 1.71 % 14.53 % 12.57 % -7.72%
  YoY % -46.74% 17.59% 684.43% -223.98% -88.23% 15.59% -
  Horiz. % 61.73% 115.91% 98.57% -16.87% 13.60% 115.59% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.79 18.03 16.09 12.56 12.58 11.46 13.16 6.11%
  YoY % 4.22% 12.06% 28.11% -0.16% 9.77% -12.92% -
  Horiz. % 142.78% 137.01% 122.26% 95.44% 95.59% 87.08% 100.00%
EPS 1.94 3.06 2.23 -0.36 0.29 2.47 1.76 1.63%
  YoY % -36.60% 37.22% 719.44% -224.14% -88.26% 40.34% -
  Horiz. % 110.23% 173.86% 126.70% -20.45% 16.48% 140.34% 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 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 0.1400 10.14%
  YoY % 19.05% 16.67% 5.88% 0.00% 0.00% 21.43% -
  Horiz. % 178.57% 150.00% 128.57% 121.43% 121.43% 121.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.36 4.67 4.16 3.24 3.21 2.95 2.49 13.62%
  YoY % 14.78% 12.26% 28.40% 0.93% 8.81% 18.47% -
  Horiz. % 215.26% 187.55% 167.07% 130.12% 128.92% 118.47% 100.00%
EPS 0.55 0.79 0.58 -0.09 0.07 0.64 0.33 8.88%
  YoY % -30.38% 36.21% 744.44% -228.57% -89.06% 93.94% -
  Horiz. % 166.67% 239.39% 175.76% -27.27% 21.21% 193.94% 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 0.0713 0.0544 0.0465 0.0438 0.0434 0.0438 0.0265 17.92%
  YoY % 31.07% 16.99% 6.16% 0.92% -0.91% 65.28% -
  Horiz. % 269.06% 205.28% 175.47% 165.28% 163.77% 165.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 0.1700 -
P/RPS 1.81 2.27 1.06 0.72 0.95 2.01 1.29 5.80%
  YoY % -20.26% 114.15% 47.22% -24.21% -52.74% 55.81% -
  Horiz. % 140.31% 175.97% 82.17% 55.81% 73.64% 155.81% 100.00%
P/EPS 17.53 13.40 7.62 -25.00 41.38 9.31 9.66 10.43%
  YoY % 30.82% 75.85% 130.48% -160.42% 344.47% -3.62% -
  Horiz. % 181.47% 138.72% 78.88% -258.80% 428.36% 96.38% 100.00%
EY 5.71 7.46 13.12 -4.00 2.42 10.74 10.35 -9.43%
  YoY % -23.46% -43.14% 428.00% -265.29% -77.47% 3.77% -
  Horiz. % 55.17% 72.08% 126.76% -38.65% 23.38% 103.77% 100.00%
DY 4.41 3.66 0.00 0.00 0.00 0.00 0.00 -
  YoY % 20.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.49% 100.00% - - - - -
P/NAPS 1.36 1.95 0.94 0.53 0.71 1.35 1.21 1.97%
  YoY % -30.26% 107.45% 77.36% -25.35% -47.41% 11.57% -
  Horiz. % 112.40% 161.16% 77.69% 43.80% 58.68% 111.57% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 -
Price 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 0.1700 -
P/RPS 1.86 2.44 1.43 1.11 0.72 1.75 1.29 6.28%
  YoY % -23.77% 70.63% 28.83% 54.17% -58.86% 35.66% -
  Horiz. % 144.19% 189.15% 110.85% 86.05% 55.81% 135.66% 100.00%
P/EPS 18.04 14.38 10.31 -38.89 31.03 8.10 9.66 10.96%
  YoY % 25.45% 39.48% 126.51% -225.33% 283.09% -16.15% -
  Horiz. % 186.75% 148.86% 106.73% -402.59% 321.22% 83.85% 100.00%
EY 5.54 6.95 9.70 -2.57 3.22 12.35 10.35 -9.88%
  YoY % -20.29% -28.35% 477.43% -179.81% -73.93% 19.32% -
  Horiz. % 53.53% 67.15% 93.72% -24.83% 31.11% 119.32% 100.00%
DY 4.29 3.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.81% 100.00% - - - - -
P/NAPS 1.40 2.10 1.28 0.82 0.53 1.18 1.21 2.46%
  YoY % -33.33% 64.06% 56.10% 54.72% -55.08% -2.48% -
  Horiz. % 115.70% 173.55% 105.79% 67.77% 43.80% 97.52% 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
 
 

177  920  546  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS