Highlights

[CUSCAPI] YoY Quarter Result on 2010-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     208.81%    YoY -     294.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 12,541 14,177 13,451 13,183 10,992 8,692 13,339 -1.02%
  YoY % -11.54% 5.40% 2.03% 19.93% 26.46% -34.84% -
  Horiz. % 94.02% 106.28% 100.84% 98.83% 82.40% 65.16% 100.00%
PBT -1,277 1,721 1,903 4,218 1,198 229 1,534 -
  YoY % -174.20% -9.56% -54.88% 252.09% 423.14% -85.07% -
  Horiz. % -83.25% 112.19% 124.05% 274.97% 78.10% 14.93% 100.00%
Tax -780 -89 -84 -46 -140 115 -287 18.11%
  YoY % -776.40% -5.95% -82.61% 67.14% -221.74% 140.07% -
  Horiz. % 271.78% 31.01% 29.27% 16.03% 48.78% -40.07% 100.00%
NP -2,057 1,632 1,819 4,172 1,058 344 1,247 -
  YoY % -226.04% -10.28% -56.40% 294.33% 207.56% -72.41% -
  Horiz. % -164.96% 130.87% 145.87% 334.56% 84.84% 27.59% 100.00%
NP to SH -2,098 1,632 1,819 4,172 1,058 344 1,247 -
  YoY % -228.55% -10.28% -56.40% 294.33% 207.56% -72.41% -
  Horiz. % -168.24% 130.87% 145.87% 334.56% 84.84% 27.59% 100.00%
Tax Rate - % 5.17 % 4.41 % 1.09 % 11.69 % -50.22 % 18.71 % -
  YoY % 0.00% 17.23% 304.59% -90.68% 123.28% -368.41% -
  Horiz. % 0.00% 27.63% 23.57% 5.83% 62.48% -268.41% 100.00%
Total Cost 14,598 12,545 11,632 9,011 9,934 8,348 12,092 3.19%
  YoY % 16.37% 7.85% 29.09% -9.29% 19.00% -30.96% -
  Horiz. % 120.72% 103.75% 96.20% 74.52% 82.15% 69.04% 100.00%
Net Worth 100,302 63,331 60,899 42,290 37,470 37,966 40,082 16.50%
  YoY % 58.38% 3.99% 44.00% 12.86% -1.31% -5.28% -
  Horiz. % 250.24% 158.00% 151.94% 105.51% 93.49% 94.72% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 3,653 - 2,893 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 322.78% 0.00% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 100,302 63,331 60,899 42,290 37,470 37,966 40,082 16.50%
  YoY % 58.38% 3.99% 44.00% 12.86% -1.31% -5.28% -
  Horiz. % 250.24% 158.00% 151.94% 105.51% 93.49% 94.72% 100.00%
NOSH 436,097 243,582 234,230 222,580 220,416 223,333 222,678 11.84%
  YoY % 79.04% 3.99% 5.23% 0.98% -1.31% 0.29% -
  Horiz. % 195.84% 109.39% 105.19% 99.96% 98.98% 100.29% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -16.40 % 11.51 % 13.52 % 31.65 % 9.63 % 3.96 % 9.35 % -
  YoY % -242.48% -14.87% -57.28% 228.66% 143.18% -57.65% -
  Horiz. % -175.40% 123.10% 144.60% 338.50% 102.99% 42.35% 100.00%
ROE -2.09 % 2.58 % 2.99 % 9.87 % 2.82 % 0.91 % 3.11 % -
  YoY % -181.01% -13.71% -69.71% 250.00% 209.89% -70.74% -
  Horiz. % -67.20% 82.96% 96.14% 317.36% 90.68% 29.26% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.88 5.82 5.74 5.92 4.99 3.89 5.99 -11.48%
  YoY % -50.52% 1.39% -3.04% 18.64% 28.28% -35.06% -
  Horiz. % 48.08% 97.16% 95.83% 98.83% 83.31% 64.94% 100.00%
EPS -0.48 0.67 0.78 1.88 0.48 0.15 0.56 -
  YoY % -171.64% -14.10% -58.51% 291.67% 220.00% -73.21% -
  Horiz. % -85.71% 119.64% 139.29% 335.71% 85.71% 26.79% 100.00%
DPS 0.00 1.50 0.00 1.30 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 100.00% - - -
NAPS 0.2300 0.2600 0.2600 0.1900 0.1700 0.1700 0.1800 4.17%
  YoY % -11.54% 0.00% 36.84% 11.76% 0.00% -5.56% -
  Horiz. % 127.78% 144.44% 144.44% 105.56% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.46 1.65 1.57 1.53 1.28 1.01 1.55 -0.99%
  YoY % -11.52% 5.10% 2.61% 19.53% 26.73% -34.84% -
  Horiz. % 94.19% 106.45% 101.29% 98.71% 82.58% 65.16% 100.00%
EPS -0.24 0.19 0.21 0.49 0.12 0.04 0.15 -
  YoY % -226.32% -9.52% -57.14% 308.33% 200.00% -73.33% -
  Horiz. % -160.00% 126.67% 140.00% 326.67% 80.00% 26.67% 100.00%
DPS 0.00 0.43 0.00 0.34 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.47% 0.00% 100.00% - - -
NAPS 0.1167 0.0737 0.0709 0.0492 0.0436 0.0442 0.0466 16.52%
  YoY % 58.34% 3.95% 44.11% 12.84% -1.36% -5.15% -
  Horiz. % 250.43% 158.15% 152.15% 105.58% 93.56% 94.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.4100 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 -
P/RPS 14.26 5.84 6.79 3.88 2.01 2.31 3.17 28.45%
  YoY % 144.18% -13.99% 75.00% 93.03% -12.99% -27.13% -
  Horiz. % 449.84% 184.23% 214.20% 122.40% 63.41% 72.87% 100.00%
P/EPS -85.22 50.75 50.22 12.27 20.83 58.43 33.93 -
  YoY % -267.92% 1.06% 309.29% -41.09% -64.35% 72.21% -
  Horiz. % -251.16% 149.57% 148.01% 36.16% 61.39% 172.21% 100.00%
EY -1.17 1.97 1.99 8.15 4.80 1.71 2.95 -
  YoY % -159.39% -1.01% -75.58% 69.79% 180.70% -42.03% -
  Horiz. % -39.66% 66.78% 67.46% 276.27% 162.71% 57.97% 100.00%
DY 0.00 4.41 0.00 5.65 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.05% 0.00% 100.00% - - -
P/NAPS 1.78 1.31 1.50 1.21 0.59 0.53 1.06 9.01%
  YoY % 35.88% -12.67% 23.97% 105.08% 11.32% -50.00% -
  Horiz. % 167.92% 123.58% 141.51% 114.15% 55.66% 50.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 -
Price 0.4000 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 -
P/RPS 13.91 5.67 6.97 4.39 2.81 2.31 3.34 26.81%
  YoY % 145.33% -18.65% 58.77% 56.23% 21.65% -30.84% -
  Horiz. % 416.47% 169.76% 208.68% 131.44% 84.13% 69.16% 100.00%
P/EPS -83.15 49.25 51.51 13.87 29.17 58.43 35.71 -
  YoY % -268.83% -4.39% 271.38% -52.45% -50.08% 63.62% -
  Horiz. % -232.85% 137.92% 144.25% 38.84% 81.69% 163.62% 100.00%
EY -1.20 2.03 1.94 7.21 3.43 1.71 2.80 -
  YoY % -159.11% 4.64% -73.09% 110.20% 100.58% -38.93% -
  Horiz. % -42.86% 72.50% 69.29% 257.50% 122.50% 61.07% 100.00%
DY 0.00 4.55 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.00% 0.00% 100.00% - - -
P/NAPS 1.74 1.27 1.54 1.37 0.82 0.53 1.11 7.77%
  YoY % 37.01% -17.53% 12.41% 67.07% 54.72% -52.25% -
  Horiz. % 156.76% 114.41% 138.74% 123.42% 73.87% 47.75% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS