Highlights

[CUSCAPI] YoY Quarter Result on 2012-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 10-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -68.83%    YoY -     -70.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,249 13,311 11,772 12,128 15,417 10,496 7,377 10.25%
  YoY % -0.47% 13.07% -2.94% -21.33% 46.88% 42.28% -
  Horiz. % 179.60% 180.44% 159.58% 164.40% 208.99% 142.28% 100.00%
PBT 223 357 628 619 2,511 798 -648 -
  YoY % -37.54% -43.15% 1.45% -75.35% 214.66% 223.15% -
  Horiz. % -34.41% -55.09% -96.91% -95.52% -387.50% -123.15% 100.00%
Tax -22 85 -2 -52 -557 -87 -4 32.84%
  YoY % -125.88% 4,350.00% 96.15% 90.66% -540.23% -2,075.00% -
  Horiz. % 550.00% -2,125.00% 50.00% 1,300.00% 13,925.00% 2,175.00% 100.00%
NP 201 442 626 567 1,954 711 -652 -
  YoY % -54.52% -29.39% 10.41% -70.98% 174.82% 209.05% -
  Horiz. % -30.83% -67.79% -96.01% -86.96% -299.69% -109.05% 100.00%
NP to SH 201 424 595 567 1,954 711 -652 -
  YoY % -52.59% -28.74% 4.94% -70.98% 174.82% 209.05% -
  Horiz. % -30.83% -65.03% -91.26% -86.96% -299.69% -109.05% 100.00%
Tax Rate 9.87 % -23.81 % 0.32 % 8.40 % 22.18 % 10.90 % - % -
  YoY % 141.45% -7,540.62% -96.19% -62.13% 103.49% 0.00% -
  Horiz. % 90.55% -218.44% 2.94% 77.06% 203.49% 100.00% -
Total Cost 13,048 12,869 11,146 11,561 13,463 9,785 8,029 8.43%
  YoY % 1.39% 15.46% -3.59% -14.13% 37.59% 21.87% -
  Horiz. % 162.51% 160.28% 138.82% 143.99% 167.68% 121.87% 100.00%
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22%
  YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% -
  Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 3,718 3,697 - - - -
  YoY % 0.00% 0.00% 0.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.57% 100.00% - - -
Div Payout % - % - % 625.00 % 652.17 % - % - % - % -
  YoY % 0.00% 0.00% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.83% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 72,360 84,799 61,979 56,699 44,409 39,993 38,220 11.22%
  YoY % -14.67% 36.82% 9.31% 27.68% 11.04% 4.64% -
  Horiz. % 189.32% 221.87% 162.16% 148.35% 116.19% 104.64% 100.00%
NOSH 401,999 423,999 247,916 246,521 222,045 222,187 224,827 10.16%
  YoY % -5.19% 71.03% 0.57% 11.02% -0.06% -1.17% -
  Horiz. % 178.80% 188.59% 110.27% 109.65% 98.76% 98.83% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.52 % 3.32 % 5.32 % 4.68 % 12.67 % 6.77 % -8.84 % -
  YoY % -54.22% -37.59% 13.68% -63.06% 87.15% 176.58% -
  Horiz. % -17.19% -37.56% -60.18% -52.94% -143.33% -76.58% 100.00%
ROE 0.28 % 0.50 % 0.96 % 1.00 % 4.40 % 1.78 % -1.71 % -
  YoY % -44.00% -47.92% -4.00% -77.27% 147.19% 204.09% -
  Horiz. % -16.37% -29.24% -56.14% -58.48% -257.31% -104.09% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.30 3.14 4.75 4.92 6.94 4.72 3.28 0.10%
  YoY % 5.10% -33.89% -3.46% -29.11% 47.03% 43.90% -
  Horiz. % 100.61% 95.73% 144.82% 150.00% 211.59% 143.90% 100.00%
EPS 0.05 0.10 0.24 0.23 0.88 0.32 -0.29 -
  YoY % -50.00% -58.33% 4.35% -73.86% 175.00% 210.34% -
  Horiz. % -17.24% -34.48% -82.76% -79.31% -303.45% -110.34% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1800 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.96%
  YoY % -10.00% -20.00% 8.70% 15.00% 11.11% 5.88% -
  Horiz. % 105.88% 117.65% 147.06% 135.29% 117.65% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.54 1.55 1.37 1.41 1.79 1.22 0.86 10.19%
  YoY % -0.65% 13.14% -2.84% -21.23% 46.72% 41.86% -
  Horiz. % 179.07% 180.23% 159.30% 163.95% 208.14% 141.86% 100.00%
EPS 0.02 0.05 0.07 0.07 0.23 0.08 -0.08 -
  YoY % -60.00% -28.57% 0.00% -69.57% 187.50% 200.00% -
  Horiz. % -25.00% -62.50% -87.50% -87.50% -287.50% -100.00% 100.00%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.0842 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 11.21%
  YoY % -14.69% 36.89% 9.24% 27.66% 11.18% 4.49% -
  Horiz. % 189.21% 221.80% 162.02% 148.31% 116.18% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2000 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 -
P/RPS 6.07 12.10 7.06 7.52 3.89 1.91 2.74 14.17%
  YoY % -49.83% 71.39% -6.12% 93.32% 103.66% -30.29% -
  Horiz. % 221.53% 441.61% 257.66% 274.45% 141.97% 69.71% 100.00%
P/EPS 400.00 380.00 139.58 160.87 30.68 28.13 -31.03 -
  YoY % 5.26% 172.25% -13.23% 424.35% 9.07% 190.65% -
  Horiz. % -1,289.08% -1,224.62% -449.82% -518.43% -98.87% -90.65% 100.00%
EY 0.25 0.26 0.72 0.62 3.26 3.56 -3.22 -
  YoY % -3.85% -63.89% 16.13% -80.98% -8.43% 210.56% -
  Horiz. % -7.76% -8.07% -22.36% -19.25% -101.24% -110.56% 100.00%
DY 0.00 0.00 4.48 4.05 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 10.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.62% 100.00% - - -
P/NAPS 1.11 1.90 1.34 1.61 1.35 0.50 0.53 13.11%
  YoY % -41.58% 41.79% -16.77% 19.26% 170.00% -5.66% -
  Horiz. % 209.43% 358.49% 252.83% 303.77% 254.72% 94.34% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 -
Price 0.1900 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 -
P/RPS 5.76 12.74 5.48 7.11 7.06 2.12 2.74 13.18%
  YoY % -54.79% 132.48% -22.93% 0.71% 233.02% -22.63% -
  Horiz. % 210.22% 464.96% 200.00% 259.49% 257.66% 77.37% 100.00%
P/EPS 380.00 400.00 108.33 152.17 55.68 31.25 -31.03 -
  YoY % -5.00% 269.24% -28.81% 173.29% 78.18% 200.71% -
  Horiz. % -1,224.62% -1,289.08% -349.11% -490.40% -179.44% -100.71% 100.00%
EY 0.26 0.25 0.92 0.66 1.80 3.20 -3.22 -
  YoY % 4.00% -72.83% 39.39% -63.33% -43.75% 199.38% -
  Horiz. % -8.07% -7.76% -28.57% -20.50% -55.90% -99.38% 100.00%
DY 0.00 0.00 5.77 4.29 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 34.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.50% 100.00% - - -
P/NAPS 1.06 2.00 1.04 1.52 2.45 0.56 0.53 12.24%
  YoY % -47.00% 92.31% -31.58% -37.96% 337.50% 5.66% -
  Horiz. % 200.00% 377.36% 196.23% 286.79% 462.26% 105.66% 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.
 


 

286  252  609  1186 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 SAPNRG 0.295+0.005 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 VELESTO 0.3050.00 
 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