Highlights

[CUSCAPI] YoY TTM Result on 2009-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -826.05%    YoY -     -120.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 57,931 50,395 48,666 33,284 40,358 33,854 21,768 17.70%
  YoY % 14.95% 3.55% 46.21% -17.53% 19.21% 55.52% -
  Horiz. % 266.13% 231.51% 223.57% 152.90% 185.40% 155.52% 100.00%
PBT 7,440 10,777 6,383 -874 4,881 7,640 321 68.77%
  YoY % -30.96% 68.84% 830.32% -117.91% -36.11% 2,280.06% -
  Horiz. % 2,317.76% 3,357.32% 1,988.47% -272.27% 1,520.56% 2,380.06% 100.00%
Tax -165 -251 -951 10 -684 -1,195 123 -
  YoY % 34.26% 73.61% -9,610.00% 101.46% 42.76% -1,071.54% -
  Horiz. % -134.15% -204.07% -773.17% 8.13% -556.10% -971.54% 100.00%
NP 7,275 10,526 5,432 -864 4,197 6,445 444 59.30%
  YoY % -30.89% 93.78% 728.70% -120.59% -34.88% 1,351.58% -
  Horiz. % 1,638.51% 2,370.72% 1,223.42% -194.59% 945.27% 1,451.58% 100.00%
NP to SH 7,275 10,526 5,432 -864 4,199 6,446 568 52.90%
  YoY % -30.89% 93.78% 728.70% -120.58% -34.86% 1,034.86% -
  Horiz. % 1,280.81% 1,853.17% 956.34% -152.11% 739.26% 1,134.86% 100.00%
Tax Rate 2.22 % 2.33 % 14.90 % - % 14.01 % 15.64 % -38.32 % -
  YoY % -4.72% -84.36% 0.00% 0.00% -10.42% 140.81% -
  Horiz. % -5.79% -6.08% -38.88% 0.00% -36.56% -40.81% 100.00%
Total Cost 50,656 39,869 43,234 34,148 36,161 27,409 21,324 15.50%
  YoY % 27.06% -7.78% 26.61% -5.57% 31.93% 28.54% -
  Horiz. % 237.55% 186.97% 202.75% 160.14% 169.58% 128.54% 100.00%
Net Worth 58,666 48,962 39,987 35,824 36,833 35,692 21,151 18.51%
  YoY % 19.82% 22.44% 11.62% -2.74% 3.20% 68.74% -
  Horiz. % 277.36% 231.48% 189.05% 169.37% 174.14% 168.74% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,697 6,231 0 0 0 0 0 -
  YoY % -40.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.34% 100.00% - - - - -
Div Payout % 50.83 % 59.20 % - % - % - % - % - % -
  YoY % -14.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.86% 100.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/18 30/06/06 CAGR
Net Worth 58,666 48,962 39,987 35,824 36,833 35,692 21,151 18.51%
  YoY % 19.82% 22.44% 11.62% -2.74% 3.20% 68.74% -
  Horiz. % 277.36% 231.48% 189.05% 169.37% 174.14% 168.74% 100.00%
NOSH 244,444 222,554 222,153 223,902 216,666 223,076 151,084 8.34%
  YoY % 9.84% 0.18% -0.78% 3.34% -2.87% 47.65% -
  Horiz. % 161.79% 147.30% 147.04% 148.20% 143.41% 147.65% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.56 % 20.89 % 11.16 % -2.60 % 10.40 % 19.04 % 2.04 % 35.34%
  YoY % -39.88% 87.19% 529.23% -125.00% -45.38% 833.33% -
  Horiz. % 615.69% 1,024.02% 547.06% -127.45% 509.80% 933.33% 100.00%
ROE 12.40 % 21.50 % 13.58 % -2.41 % 11.40 % 18.06 % 2.69 % 28.98%
  YoY % -42.33% 58.32% 663.49% -121.14% -36.88% 571.38% -
  Horiz. % 460.97% 799.26% 504.83% -89.59% 423.79% 671.38% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.70 22.64 21.91 14.87 18.63 15.18 14.41 8.64%
  YoY % 4.68% 3.33% 47.34% -20.18% 22.73% 5.34% -
  Horiz. % 164.47% 157.11% 152.05% 103.19% 129.29% 105.34% 100.00%
EPS 2.98 4.73 2.45 -0.39 1.94 2.89 0.38 40.91%
  YoY % -37.00% 93.06% 728.21% -120.10% -32.87% 660.53% -
  Horiz. % 784.21% 1,244.74% 644.74% -102.63% 510.53% 760.53% 100.00%
DPS 1.51 2.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % -46.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.93% 100.00% - - - - -
NAPS 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 0.1400 9.39%
  YoY % 9.09% 22.22% 12.50% -5.88% 6.25% 14.29% -
  Horiz. % 171.43% 157.14% 128.57% 114.29% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.74 5.86 5.66 3.87 4.70 3.94 2.53 17.72%
  YoY % 15.02% 3.53% 46.25% -17.66% 19.29% 55.73% -
  Horiz. % 266.40% 231.62% 223.72% 152.96% 185.77% 155.73% 100.00%
EPS 0.85 1.22 0.63 -0.10 0.49 0.75 0.07 51.55%
  YoY % -30.33% 93.65% 730.00% -120.41% -34.67% 971.43% -
  Horiz. % 1,214.29% 1,742.86% 900.00% -142.86% 700.00% 1,071.43% 100.00%
DPS 0.43 0.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % -41.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.90% 100.00% - - - - -
NAPS 0.0683 0.0570 0.0465 0.0417 0.0429 0.0415 0.0246 18.54%
  YoY % 19.82% 22.58% 11.51% -2.80% 3.37% 68.70% -
  Horiz. % 277.64% 231.71% 189.02% 169.51% 174.39% 168.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 0.1600 -
P/RPS 1.31 2.03 0.55 0.67 0.91 1.45 1.11 2.80%
  YoY % -35.47% 269.09% -17.91% -26.37% -37.24% 30.63% -
  Horiz. % 118.02% 182.88% 49.55% 60.36% 81.98% 130.63% 100.00%
P/EPS 10.42 9.73 4.91 -25.91 8.77 7.61 42.56 -20.89%
  YoY % 7.09% 98.17% 118.95% -395.44% 15.24% -82.12% -
  Horiz. % 24.48% 22.86% 11.54% -60.88% 20.61% 17.88% 100.00%
EY 9.60 10.28 20.38 -3.86 11.40 13.13 2.35 26.41%
  YoY % -6.61% -49.56% 627.98% -133.86% -13.18% 458.72% -
  Horiz. % 408.51% 437.45% 867.23% -164.26% 485.11% 558.72% 100.00%
DY 4.88 6.09 0.00 0.00 0.00 0.00 0.00 -
  YoY % -19.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.13% 100.00% - - - - -
P/NAPS 1.29 2.09 0.67 0.63 1.00 1.38 1.14 2.08%
  YoY % -38.28% 211.94% 6.35% -37.00% -27.54% 21.05% -
  Horiz. % 113.16% 183.33% 58.77% 55.26% 87.72% 121.05% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 -
Price 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 0.1700 -
P/RPS 1.65 2.16 0.64 0.94 0.64 1.38 1.18 5.74%
  YoY % -23.61% 237.50% -31.91% 46.88% -53.62% 16.95% -
  Horiz. % 139.83% 183.05% 54.24% 79.66% 54.24% 116.95% 100.00%
P/EPS 13.10 10.36 5.73 -36.28 6.19 7.27 45.22 -18.64%
  YoY % 26.45% 80.80% 115.79% -686.11% -14.86% -83.92% -
  Horiz. % 28.97% 22.91% 12.67% -80.23% 13.69% 16.08% 100.00%
EY 7.63 9.65 17.47 -2.76 16.15 13.76 2.21 22.92%
  YoY % -20.93% -44.76% 732.97% -117.09% 17.37% 522.62% -
  Horiz. % 345.25% 436.65% 790.50% -124.89% 730.77% 622.62% 100.00%
DY 3.88 5.71 0.00 0.00 0.00 0.00 0.00 -
  YoY % -32.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.95% 100.00% - - - - -
P/NAPS 1.63 2.23 0.78 0.88 0.71 1.31 1.21 5.09%
  YoY % -26.91% 185.90% -11.36% 23.94% -45.80% 8.26% -
  Horiz. % 134.71% 184.30% 64.46% 72.73% 58.68% 108.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS