Highlights

[CUSCAPI] YoY 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 -     184.31%    YoY -     113.81%
Quarter Report


View:


Show?  YoY % Horiz. %

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 14,492 12,910 9,978 11,812 8,591 8,022 8,337 9.64%
  YoY % 12.25% 29.38% -15.53% 37.49% 7.09% -3.78% -
  Horiz. % 173.83% 154.85% 119.68% 141.68% 103.05% 96.22% 100.00%
PBT 1,137 1,815 1,470 862 450 2,912 1,558 -5.11%
  YoY % -37.36% 23.47% 70.53% 91.56% -84.55% 86.91% -
  Horiz. % 72.98% 116.50% 94.35% 55.33% 28.88% 186.91% 100.00%
Tax -28 -6 -119 -88 -88 -236 -270 -31.43%
  YoY % -366.67% 94.96% -35.23% 0.00% 62.71% 12.59% -
  Horiz. % 10.37% 2.22% 44.07% 32.59% 32.59% 87.41% 100.00%
NP 1,109 1,809 1,351 774 362 2,676 1,288 -2.46%
  YoY % -38.70% 33.90% 74.55% 113.81% -86.47% 107.76% -
  Horiz. % 86.10% 140.45% 104.89% 60.09% 28.11% 207.76% 100.00%
NP to SH 1,109 1,809 1,351 774 362 2,676 1,289 -2.47%
  YoY % -38.70% 33.90% 74.55% 113.81% -86.47% 107.60% -
  Horiz. % 86.04% 140.34% 104.81% 60.05% 28.08% 207.60% 100.00%
Tax Rate 2.46 % 0.33 % 8.10 % 10.21 % 19.56 % 8.10 % 17.33 % -27.75%
  YoY % 645.45% -95.93% -20.67% -47.80% 141.48% -53.26% -
  Horiz. % 14.20% 1.90% 46.74% 58.92% 112.87% 46.74% 100.00%
Total Cost 13,383 11,101 8,627 11,038 8,229 5,346 7,049 11.27%
  YoY % 20.56% 28.68% -21.84% 34.14% 53.93% -24.16% -
  Horiz. % 189.86% 157.48% 122.39% 156.59% 116.74% 75.84% 100.00%
Net Worth 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
  YoY % 31.37% 17.65% 6.04% -2.26% 1.46% 47.05% -
  Horiz. % 238.99% 181.92% 154.64% 145.83% 149.20% 147.05% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
  YoY % 31.37% 17.65% 6.04% -2.26% 1.46% 47.05% -
  Horiz. % 238.99% 181.92% 154.64% 145.83% 149.20% 147.05% 100.00%
NOSH 246,444 223,333 221,475 221,142 226,250 222,999 184,142 4.97%
  YoY % 10.35% 0.84% 0.15% -2.26% 1.46% 21.10% -
  Horiz. % 133.83% 121.28% 120.27% 120.09% 122.87% 121.10% 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 7.65 % 14.01 % 13.54 % 6.55 % 4.21 % 33.36 % 15.45 % -11.05%
  YoY % -45.40% 3.47% 106.72% 55.58% -87.38% 115.92% -
  Horiz. % 49.51% 90.68% 87.64% 42.39% 27.25% 215.92% 100.00%
ROE 1.80 % 3.86 % 3.39 % 2.06 % 0.94 % 7.06 % 5.00 % -15.64%
  YoY % -53.37% 13.86% 64.56% 119.15% -86.69% 41.20% -
  Horiz. % 36.00% 77.20% 67.80% 41.20% 18.80% 141.20% 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 5.88 5.78 4.51 5.34 3.80 3.60 4.53 4.44%
  YoY % 1.73% 28.16% -15.54% 40.53% 5.56% -20.53% -
  Horiz. % 129.80% 127.59% 99.56% 117.88% 83.89% 79.47% 100.00%
EPS 0.45 0.81 0.61 0.35 0.16 1.20 0.70 -7.09%
  YoY % -44.44% 32.79% 74.29% 118.75% -86.67% 71.43% -
  Horiz. % 64.29% 115.71% 87.14% 50.00% 22.86% 171.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 1.69 1.50 1.16 1.37 1.00 0.93 0.97 9.69%
  YoY % 12.67% 29.31% -15.33% 37.00% 7.53% -4.12% -
  Horiz. % 174.23% 154.64% 119.59% 141.24% 103.09% 95.88% 100.00%
EPS 0.13 0.21 0.16 0.09 0.04 0.31 0.15 -2.35%
  YoY % -38.10% 31.25% 77.78% 125.00% -87.10% 106.67% -
  Horiz. % 86.67% 140.00% 106.67% 60.00% 26.67% 206.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0717 0.0546 0.0464 0.0438 0.0448 0.0441 0.0300 15.61%
  YoY % 31.32% 17.67% 5.94% -2.23% 1.59% 47.00% -
  Horiz. % 239.00% 182.00% 154.67% 146.00% 149.33% 147.00% 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 5.78 7.09 3.77 1.68 3.16 6.39 3.75 7.47%
  YoY % -18.48% 88.06% 124.40% -46.84% -50.55% 70.40% -
  Horiz. % 154.13% 189.07% 100.53% 44.80% 84.27% 170.40% 100.00%
P/EPS 75.56 50.62 27.87 25.71 75.00 19.17 24.29 20.80%
  YoY % 49.27% 81.63% 8.40% -65.72% 291.24% -21.08% -
  Horiz. % 311.07% 208.40% 114.74% 105.85% 308.77% 78.92% 100.00%
EY 1.32 1.98 3.59 3.89 1.33 5.22 4.12 -17.27%
  YoY % -33.33% -44.85% -7.71% 192.48% -74.52% 26.70% -
  Horiz. % 32.04% 48.06% 87.14% 94.42% 32.28% 126.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 5.95 7.61 5.11 2.62 2.37 5.56 3.75 7.99%
  YoY % -21.81% 48.92% 95.04% 10.55% -57.37% 48.27% -
  Horiz. % 158.67% 202.93% 136.27% 69.87% 63.20% 148.27% 100.00%
P/EPS 77.78 54.32 37.70 40.00 56.25 16.67 24.29 21.38%
  YoY % 43.19% 44.08% -5.75% -28.89% 237.43% -31.37% -
  Horiz. % 320.21% 223.63% 155.21% 164.68% 231.58% 68.63% 100.00%
EY 1.29 1.84 2.65 2.50 1.78 6.00 4.12 -17.58%
  YoY % -29.89% -30.57% 6.00% 40.45% -70.33% 45.63% -
  Horiz. % 31.31% 44.66% 64.32% 60.68% 43.20% 145.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

453  254  635  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 VIVOCOM 1.04-0.10 
 SCGBHD 0.41+0.02 

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