Highlights

[CUSCAPI] YoY Quarter Result on 2012-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     47.16%    YoY -     -10.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,649 13,227 12,541 14,177 13,451 13,183 10,992 -0.53%
  YoY % -19.49% 5.47% -11.54% 5.40% 2.03% 19.93% -
  Horiz. % 96.88% 120.33% 114.09% 128.98% 122.37% 119.93% 100.00%
PBT -18,088 -94 -1,277 1,721 1,903 4,218 1,198 -
  YoY % -19,142.55% 92.64% -174.20% -9.56% -54.88% 252.09% -
  Horiz. % -1,509.85% -7.85% -106.59% 143.66% 158.85% 352.09% 100.00%
Tax 178 -245 -780 -89 -84 -46 -140 -
  YoY % 172.65% 68.59% -776.40% -5.95% -82.61% 67.14% -
  Horiz. % -127.14% 175.00% 557.14% 63.57% 60.00% 32.86% 100.00%
NP -17,910 -339 -2,057 1,632 1,819 4,172 1,058 -
  YoY % -5,183.19% 83.52% -226.04% -10.28% -56.40% 294.33% -
  Horiz. % -1,692.82% -32.04% -194.42% 154.25% 171.93% 394.33% 100.00%
NP to SH -17,910 -165 -2,098 1,632 1,819 4,172 1,058 -
  YoY % -10,754.55% 92.14% -228.55% -10.28% -56.40% 294.33% -
  Horiz. % -1,692.82% -15.60% -198.30% 154.25% 171.93% 394.33% 100.00%
Tax Rate - % - % - % 5.17 % 4.41 % 1.09 % 11.69 % -
  YoY % 0.00% 0.00% 0.00% 17.23% 304.59% -90.68% -
  Horiz. % 0.00% 0.00% 0.00% 44.23% 37.72% 9.32% 100.00%
Total Cost 28,559 13,566 14,598 12,545 11,632 9,011 9,934 19.23%
  YoY % 110.52% -7.07% 16.37% 7.85% 29.09% -9.29% -
  Horiz. % 287.49% 136.56% 146.95% 126.28% 117.09% 90.71% 100.00%
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71%
  YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% -
  Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 3,653 - 2,893 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 322.78% 0.00% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 65,364 68,400 100,302 63,331 60,899 42,290 37,470 9.71%
  YoY % -4.44% -31.81% 58.38% 3.99% 44.00% 12.86% -
  Horiz. % 174.44% 182.54% 267.68% 169.02% 162.53% 112.86% 100.00%
NOSH 435,766 380,000 436,097 243,582 234,230 222,580 220,416 12.02%
  YoY % 14.68% -12.86% 79.04% 3.99% 5.23% 0.98% -
  Horiz. % 197.70% 172.40% 197.85% 110.51% 106.27% 100.98% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -168.18 % -2.56 % -16.40 % 11.51 % 13.52 % 31.65 % 9.63 % -
  YoY % -6,469.53% 84.39% -242.48% -14.87% -57.28% 228.66% -
  Horiz. % -1,746.42% -26.58% -170.30% 119.52% 140.39% 328.66% 100.00%
ROE -27.40 % -0.24 % -2.09 % 2.58 % 2.99 % 9.87 % 2.82 % -
  YoY % -11,316.67% 88.52% -181.01% -13.71% -69.71% 250.00% -
  Horiz. % -971.63% -8.51% -74.11% 91.49% 106.03% 350.00% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.44 3.48 2.88 5.82 5.74 5.92 4.99 -11.24%
  YoY % -29.89% 20.83% -50.52% 1.39% -3.04% 18.64% -
  Horiz. % 48.90% 69.74% 57.72% 116.63% 115.03% 118.64% 100.00%
EPS -4.11 -0.04 -0.48 0.67 0.78 1.88 0.48 -
  YoY % -10,175.00% 91.67% -171.64% -14.10% -58.51% 291.67% -
  Horiz. % -856.25% -8.33% -100.00% 139.58% 162.50% 391.67% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 1.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 115.38% 0.00% 100.00% -
NAPS 0.1500 0.1800 0.2300 0.2600 0.2600 0.1900 0.1700 -2.06%
  YoY % -16.67% -21.74% -11.54% 0.00% 36.84% 11.76% -
  Horiz. % 88.24% 105.88% 135.29% 152.94% 152.94% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.24 1.54 1.46 1.65 1.57 1.53 1.28 -0.53%
  YoY % -19.48% 5.48% -11.52% 5.10% 2.61% 19.53% -
  Horiz. % 96.88% 120.31% 114.06% 128.91% 122.66% 119.53% 100.00%
EPS -2.08 -0.02 -0.24 0.19 0.21 0.49 0.12 -
  YoY % -10,300.00% 91.67% -226.32% -9.52% -57.14% 308.33% -
  Horiz. % -1,733.33% -16.67% -200.00% 158.33% 175.00% 408.33% 100.00%
DPS 0.00 0.00 0.00 0.43 0.00 0.34 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.47% 0.00% 100.00% -
NAPS 0.0761 0.0796 0.1167 0.0737 0.0709 0.0492 0.0436 9.72%
  YoY % -4.40% -31.79% 58.34% 3.95% 44.11% 12.84% -
  Horiz. % 174.54% 182.57% 267.66% 169.04% 162.61% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1400 0.1500 0.4100 0.3400 0.3900 0.2300 0.1000 -
P/RPS 5.73 4.31 14.26 5.84 6.79 3.88 2.01 19.07%
  YoY % 32.95% -69.78% 144.18% -13.99% 75.00% 93.03% -
  Horiz. % 285.07% 214.43% 709.45% 290.55% 337.81% 193.03% 100.00%
P/EPS -3.41 -345.45 -85.22 50.75 50.22 12.27 20.83 -
  YoY % 99.01% -305.36% -267.92% 1.06% 309.29% -41.09% -
  Horiz. % -16.37% -1,658.43% -409.12% 243.64% 241.09% 58.91% 100.00%
EY -29.36 -0.29 -1.17 1.97 1.99 8.15 4.80 -
  YoY % -10,024.14% 75.21% -159.39% -1.01% -75.58% 69.79% -
  Horiz. % -611.67% -6.04% -24.37% 41.04% 41.46% 169.79% 100.00%
DY 0.00 0.00 0.00 4.41 0.00 5.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 78.05% 0.00% 100.00% -
P/NAPS 0.93 0.83 1.78 1.31 1.50 1.21 0.59 7.88%
  YoY % 12.05% -53.37% 35.88% -12.67% 23.97% 105.08% -
  Horiz. % 157.63% 140.68% 301.69% 222.03% 254.24% 205.08% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.1150 0.2100 0.4000 0.3300 0.4000 0.2600 0.1400 -
P/RPS 4.71 6.03 13.91 5.67 6.97 4.39 2.81 8.99%
  YoY % -21.89% -56.65% 145.33% -18.65% 58.77% 56.23% -
  Horiz. % 167.62% 214.59% 495.02% 201.78% 248.04% 156.23% 100.00%
P/EPS -2.80 -483.64 -83.15 49.25 51.51 13.87 29.17 -
  YoY % 99.42% -481.65% -268.83% -4.39% 271.38% -52.45% -
  Horiz. % -9.60% -1,658.00% -285.05% 168.84% 176.59% 47.55% 100.00%
EY -35.74 -0.21 -1.20 2.03 1.94 7.21 3.43 -
  YoY % -16,919.05% 82.50% -159.11% 4.64% -73.09% 110.20% -
  Horiz. % -1,041.98% -6.12% -34.99% 59.18% 56.56% 210.20% 100.00%
DY 0.00 0.00 0.00 4.55 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.00% 0.00% 100.00% -
P/NAPS 0.77 1.17 1.74 1.27 1.54 1.37 0.82 -1.04%
  YoY % -34.19% -32.76% 37.01% -17.53% 12.41% 67.07% -
  Horiz. % 93.90% 142.68% 212.20% 154.88% 187.80% 167.07% 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.
 


 

251  331  559  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.16+0.015 
 HSI-H8E 0.285+0.01 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers