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.
 


 

348  272  581  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.285-0.005 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.0850.00 
 GPACKET-WB 0.265-0.005 
 VELESTO 0.31+0.005 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers