Highlights

[CUSCAPI] YoY Quarter Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -53.16%    YoY -     174.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,311 11,772 12,128 15,417 10,496 7,377 7,893 9.10%
  YoY % 13.07% -2.94% -21.33% 46.88% 42.28% -6.54% -
  Horiz. % 168.64% 149.14% 153.66% 195.32% 132.98% 93.46% 100.00%
PBT 357 628 619 2,511 798 -648 307 2.55%
  YoY % -43.15% 1.45% -75.35% 214.66% 223.15% -311.07% -
  Horiz. % 116.29% 204.56% 201.63% 817.92% 259.93% -211.07% 100.00%
Tax 85 -2 -52 -557 -87 -4 -97 -
  YoY % 4,350.00% 96.15% 90.66% -540.23% -2,075.00% 95.88% -
  Horiz. % -87.63% 2.06% 53.61% 574.23% 89.69% 4.12% 100.00%
NP 442 626 567 1,954 711 -652 210 13.20%
  YoY % -29.39% 10.41% -70.98% 174.82% 209.05% -410.48% -
  Horiz. % 210.48% 298.10% 270.00% 930.48% 338.57% -310.48% 100.00%
NP to SH 424 595 567 1,954 711 -652 210 12.42%
  YoY % -28.74% 4.94% -70.98% 174.82% 209.05% -410.48% -
  Horiz. % 201.90% 283.33% 270.00% 930.48% 338.57% -310.48% 100.00%
Tax Rate -23.81 % 0.32 % 8.40 % 22.18 % 10.90 % - % 31.60 % -
  YoY % -7,540.62% -96.19% -62.13% 103.49% 0.00% 0.00% -
  Horiz. % -75.35% 1.01% 26.58% 70.19% 34.49% 0.00% 100.00%
Total Cost 12,869 11,146 11,561 13,463 9,785 8,029 7,683 8.97%
  YoY % 15.46% -3.59% -14.13% 37.59% 21.87% 4.50% -
  Horiz. % 167.50% 145.07% 150.48% 175.23% 127.36% 104.50% 100.00%
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 3,718 3,697 - - - - -
  YoY % 0.00% 0.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.57% 100.00% - - - -
Div Payout % - % 625.00 % 652.17 % - % - % - % - % -
  YoY % 0.00% -4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.83% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
NOSH 423,999 247,916 246,521 222,045 222,187 224,827 233,333 10.46%
  YoY % 71.03% 0.57% 11.02% -0.06% -1.17% -3.65% -
  Horiz. % 181.71% 106.25% 105.65% 95.16% 95.22% 96.35% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.32 % 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % 2.66 % 3.76%
  YoY % -37.59% 13.68% -63.06% 87.15% 176.58% -432.33% -
  Horiz. % 124.81% 200.00% 175.94% 476.32% 254.51% -332.33% 100.00%
ROE 0.50 % 0.96 % 1.00 % 4.40 % 1.78 % -1.71 % 0.50 % -
  YoY % -47.92% -4.00% -77.27% 147.19% 204.09% -442.00% -
  Horiz. % 100.00% 192.00% 200.00% 880.00% 356.00% -342.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.14 4.75 4.92 6.94 4.72 3.28 3.38 -1.22%
  YoY % -33.89% -3.46% -29.11% 47.03% 43.90% -2.96% -
  Horiz. % 92.90% 140.53% 145.56% 205.33% 139.64% 97.04% 100.00%
EPS 0.10 0.24 0.23 0.88 0.32 -0.29 0.09 1.77%
  YoY % -58.33% 4.35% -73.86% 175.00% 210.34% -422.22% -
  Horiz. % 111.11% 266.67% 255.56% 977.78% 355.56% -322.22% 100.00%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 1.77%
  YoY % -20.00% 8.70% 15.00% 11.11% 5.88% -5.56% -
  Horiz. % 111.11% 138.89% 127.78% 111.11% 100.00% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.55 1.37 1.41 1.79 1.22 0.86 0.92 9.08%
  YoY % 13.14% -2.84% -21.23% 46.72% 41.86% -6.52% -
  Horiz. % 168.48% 148.91% 153.26% 194.57% 132.61% 93.48% 100.00%
EPS 0.05 0.07 0.07 0.23 0.08 -0.08 0.02 16.49%
  YoY % -28.57% 0.00% -69.57% 187.50% 200.00% -500.00% -
  Horiz. % 250.00% 350.00% 350.00% 1,150.00% 400.00% -400.00% 100.00%
DPS 0.00 0.43 0.43 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 12.41%
  YoY % 36.89% 9.24% 27.66% 11.18% 4.49% -9.00% -
  Horiz. % 201.84% 147.44% 134.97% 105.73% 95.09% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 -
P/RPS 12.10 7.06 7.52 3.89 1.91 2.74 6.21 11.75%
  YoY % 71.39% -6.12% 93.32% 103.66% -30.29% -55.88% -
  Horiz. % 194.85% 113.69% 121.10% 62.64% 30.76% 44.12% 100.00%
P/EPS 380.00 139.58 160.87 30.68 28.13 -31.03 233.33 8.46%
  YoY % 172.25% -13.23% 424.35% 9.07% 190.65% -113.30% -
  Horiz. % 162.86% 59.82% 68.95% 13.15% 12.06% -13.30% 100.00%
EY 0.26 0.72 0.62 3.26 3.56 -3.22 0.43 -8.04%
  YoY % -63.89% 16.13% -80.98% -8.43% 210.56% -848.84% -
  Horiz. % 60.47% 167.44% 144.19% 758.14% 827.91% -748.84% 100.00%
DY 0.00 4.48 4.05 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 10.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.62% 100.00% - - - -
P/NAPS 1.90 1.34 1.61 1.35 0.50 0.53 1.17 8.41%
  YoY % 41.79% -16.77% 19.26% 170.00% -5.66% -54.70% -
  Horiz. % 162.39% 114.53% 137.61% 115.38% 42.74% 45.30% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 -
Price 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 -
P/RPS 12.74 5.48 7.11 7.06 2.12 2.74 6.50 11.86%
  YoY % 132.48% -22.93% 0.71% 233.02% -22.63% -57.85% -
  Horiz. % 196.00% 84.31% 109.38% 108.62% 32.62% 42.15% 100.00%
P/EPS 400.00 108.33 152.17 55.68 31.25 -31.03 244.44 8.55%
  YoY % 269.24% -28.81% 173.29% 78.18% 200.71% -112.69% -
  Horiz. % 163.64% 44.32% 62.25% 22.78% 12.78% -12.69% 100.00%
EY 0.25 0.92 0.66 1.80 3.20 -3.22 0.41 -7.91%
  YoY % -72.83% 39.39% -63.33% -43.75% 199.38% -885.37% -
  Horiz. % 60.98% 224.39% 160.98% 439.02% 780.49% -785.37% 100.00%
DY 0.00 5.77 4.29 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 34.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.50% 100.00% - - - -
P/NAPS 2.00 1.04 1.52 2.45 0.56 0.53 1.22 8.58%
  YoY % 92.31% -31.58% -37.96% 337.50% 5.66% -56.56% -
  Horiz. % 163.93% 85.25% 124.59% 200.82% 45.90% 43.44% 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.
 


 

183  311  526  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers