Highlights

[CUSCAPI] YoY Quarter Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     36.69%    YoY -     207.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,177 13,451 13,183 10,992 8,692 13,339 8,200 9.54%
  YoY % 5.40% 2.03% 19.93% 26.46% -34.84% 62.67% -
  Horiz. % 172.89% 164.04% 160.77% 134.05% 106.00% 162.67% 100.00%
PBT 1,721 1,903 4,218 1,198 229 1,534 2,864 -8.13%
  YoY % -9.56% -54.88% 252.09% 423.14% -85.07% -46.44% -
  Horiz. % 60.09% 66.45% 147.28% 41.83% 8.00% 53.56% 100.00%
Tax -89 -84 -46 -140 115 -287 -493 -24.80%
  YoY % -5.95% -82.61% 67.14% -221.74% 140.07% 41.78% -
  Horiz. % 18.05% 17.04% 9.33% 28.40% -23.33% 58.22% 100.00%
NP 1,632 1,819 4,172 1,058 344 1,247 2,371 -6.03%
  YoY % -10.28% -56.40% 294.33% 207.56% -72.41% -47.41% -
  Horiz. % 68.83% 76.72% 175.96% 44.62% 14.51% 52.59% 100.00%
NP to SH 1,632 1,819 4,172 1,058 344 1,247 2,371 -6.03%
  YoY % -10.28% -56.40% 294.33% 207.56% -72.41% -47.41% -
  Horiz. % 68.83% 76.72% 175.96% 44.62% 14.51% 52.59% 100.00%
Tax Rate 5.17 % 4.41 % 1.09 % 11.69 % -50.22 % 18.71 % 17.21 % -18.15%
  YoY % 17.23% 304.59% -90.68% 123.28% -368.41% 8.72% -
  Horiz. % 30.04% 25.62% 6.33% 67.93% -291.81% 108.72% 100.00%
Total Cost 12,545 11,632 9,011 9,934 8,348 12,092 5,829 13.61%
  YoY % 7.85% 29.09% -9.29% 19.00% -30.96% 107.45% -
  Horiz. % 215.22% 199.55% 154.59% 170.42% 143.21% 207.45% 100.00%
Net Worth 63,331 60,899 42,290 37,470 37,966 40,082 32,930 11.50%
  YoY % 3.99% 44.00% 12.86% -1.31% -5.28% 21.72% -
  Horiz. % 192.32% 184.93% 128.42% 113.79% 115.29% 121.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,653 - 2,893 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.27% 0.00% 100.00% - - - -
Div Payout % 223.88 % - % 69.36 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 322.78% 0.00% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,331 60,899 42,290 37,470 37,966 40,082 32,930 11.50%
  YoY % 3.99% 44.00% 12.86% -1.31% -5.28% 21.72% -
  Horiz. % 192.32% 184.93% 128.42% 113.79% 115.29% 121.72% 100.00%
NOSH 243,582 234,230 222,580 220,416 223,333 222,678 219,537 1.75%
  YoY % 3.99% 5.23% 0.98% -1.31% 0.29% 1.43% -
  Horiz. % 110.95% 106.69% 101.39% 100.40% 101.73% 101.43% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.51 % 13.52 % 31.65 % 9.63 % 3.96 % 9.35 % 28.91 % -14.22%
  YoY % -14.87% -57.28% 228.66% 143.18% -57.65% -67.66% -
  Horiz. % 39.81% 46.77% 109.48% 33.31% 13.70% 32.34% 100.00%
ROE 2.58 % 2.99 % 9.87 % 2.82 % 0.91 % 3.11 % 7.20 % -15.71%
  YoY % -13.71% -69.71% 250.00% 209.89% -70.74% -56.81% -
  Horiz. % 35.83% 41.53% 137.08% 39.17% 12.64% 43.19% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.82 5.74 5.92 4.99 3.89 5.99 3.74 7.64%
  YoY % 1.39% -3.04% 18.64% 28.28% -35.06% 60.16% -
  Horiz. % 155.61% 153.48% 158.29% 133.42% 104.01% 160.16% 100.00%
EPS 0.67 0.78 1.88 0.48 0.15 0.56 1.08 -7.64%
  YoY % -14.10% -58.51% 291.67% 220.00% -73.21% -48.15% -
  Horiz. % 62.04% 72.22% 174.07% 44.44% 13.89% 51.85% 100.00%
DPS 1.50 0.00 1.30 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 0.00% 100.00% - - - -
NAPS 0.2600 0.2600 0.1900 0.1700 0.1700 0.1800 0.1500 9.59%
  YoY % 0.00% 36.84% 11.76% 0.00% -5.56% 20.00% -
  Horiz. % 173.33% 173.33% 126.67% 113.33% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.65 1.57 1.53 1.28 1.01 1.55 0.95 9.63%
  YoY % 5.10% 2.61% 19.53% 26.73% -34.84% 63.16% -
  Horiz. % 173.68% 165.26% 161.05% 134.74% 106.32% 163.16% 100.00%
EPS 0.19 0.21 0.49 0.12 0.04 0.15 0.28 -6.25%
  YoY % -9.52% -57.14% 308.33% 200.00% -73.33% -46.43% -
  Horiz. % 67.86% 75.00% 175.00% 42.86% 14.29% 53.57% 100.00%
DPS 0.43 0.00 0.34 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.47% 0.00% 100.00% - - - -
NAPS 0.0737 0.0709 0.0492 0.0436 0.0442 0.0466 0.0383 11.52%
  YoY % 3.95% 44.11% 12.84% -1.36% -5.15% 21.67% -
  Horiz. % 192.43% 185.12% 128.46% 113.84% 115.40% 121.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 -
P/RPS 5.84 6.79 3.88 2.01 2.31 3.17 4.55 4.24%
  YoY % -13.99% 75.00% 93.03% -12.99% -27.13% -30.33% -
  Horiz. % 128.35% 149.23% 85.27% 44.18% 50.77% 69.67% 100.00%
P/EPS 50.75 50.22 12.27 20.83 58.43 33.93 15.74 21.52%
  YoY % 1.06% 309.29% -41.09% -64.35% 72.21% 115.57% -
  Horiz. % 322.43% 319.06% 77.95% 132.34% 371.22% 215.57% 100.00%
EY 1.97 1.99 8.15 4.80 1.71 2.95 6.35 -17.71%
  YoY % -1.01% -75.58% 69.79% 180.70% -42.03% -53.54% -
  Horiz. % 31.02% 31.34% 128.35% 75.59% 26.93% 46.46% 100.00%
DY 4.41 0.00 5.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.05% 0.00% 100.00% - - - -
P/NAPS 1.31 1.50 1.21 0.59 0.53 1.06 1.13 2.49%
  YoY % -12.67% 23.97% 105.08% 11.32% -50.00% -6.19% -
  Horiz. % 115.93% 132.74% 107.08% 52.21% 46.90% 93.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 -
P/RPS 5.67 6.97 4.39 2.81 2.31 3.34 6.96 -3.36%
  YoY % -18.65% 58.77% 56.23% 21.65% -30.84% -52.01% -
  Horiz. % 81.47% 100.14% 63.07% 40.37% 33.19% 47.99% 100.00%
P/EPS 49.25 51.51 13.87 29.17 58.43 35.71 24.07 12.66%
  YoY % -4.39% 271.38% -52.45% -50.08% 63.62% 48.36% -
  Horiz. % 204.61% 214.00% 57.62% 121.19% 242.75% 148.36% 100.00%
EY 2.03 1.94 7.21 3.43 1.71 2.80 4.15 -11.23%
  YoY % 4.64% -73.09% 110.20% 100.58% -38.93% -32.53% -
  Horiz. % 48.92% 46.75% 173.73% 82.65% 41.20% 67.47% 100.00%
DY 4.55 0.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.00% 0.00% 100.00% - - - -
P/NAPS 1.27 1.54 1.37 0.82 0.53 1.11 1.73 -5.02%
  YoY % -17.53% 12.41% 67.07% 54.72% -52.25% -35.84% -
  Horiz. % 73.41% 89.02% 79.19% 47.40% 30.64% 64.16% 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.
 


 

330  319  539  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.19+0.02 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers