Highlights

[CUSCAPI] YoY TTM Result on 2010-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 16-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     234.07%    YoY -     728.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,820 57,931 50,395 48,666 33,284 40,358 33,854 8.36%
  YoY % -5.37% 14.95% 3.55% 46.21% -17.53% 19.21% -
  Horiz. % 161.93% 171.12% 148.86% 143.75% 98.32% 119.21% 100.00%
PBT 3,860 7,440 10,777 6,383 -874 4,881 7,640 -10.75%
  YoY % -48.12% -30.96% 68.84% 830.32% -117.91% -36.11% -
  Horiz. % 50.52% 97.38% 141.06% 83.55% -11.44% 63.89% 100.00%
Tax -122 -165 -251 -951 10 -684 -1,195 -31.61%
  YoY % 26.06% 34.26% 73.61% -9,610.00% 101.46% 42.76% -
  Horiz. % 10.21% 13.81% 21.00% 79.58% -0.84% 57.24% 100.00%
NP 3,738 7,275 10,526 5,432 -864 4,197 6,445 -8.67%
  YoY % -48.62% -30.89% 93.78% 728.70% -120.59% -34.88% -
  Horiz. % 58.00% 112.88% 163.32% 84.28% -13.41% 65.12% 100.00%
NP to SH 3,707 7,275 10,526 5,432 -864 4,199 6,446 -8.80%
  YoY % -49.04% -30.89% 93.78% 728.70% -120.58% -34.86% -
  Horiz. % 57.51% 112.86% 163.30% 84.27% -13.40% 65.14% 100.00%
Tax Rate 3.16 % 2.22 % 2.33 % 14.90 % - % 14.01 % 15.64 % -23.38%
  YoY % 42.34% -4.72% -84.36% 0.00% 0.00% -10.42% -
  Horiz. % 20.20% 14.19% 14.90% 95.27% 0.00% 89.58% 100.00%
Total Cost 51,082 50,656 39,869 43,234 34,148 36,161 27,409 10.92%
  YoY % 0.84% 27.06% -7.78% 26.61% -5.57% 31.93% -
  Horiz. % 186.37% 184.82% 145.46% 157.74% 124.59% 131.93% 100.00%
Net Worth 111,300 58,666 48,962 39,987 35,824 36,833 35,692 20.85%
  YoY % 89.72% 19.82% 22.44% 11.62% -2.74% 3.20% -
  Horiz. % 311.83% 164.37% 137.18% 112.03% 100.37% 103.20% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,718 3,697 6,231 0 0 0 0 -
  YoY % 0.57% -40.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.67% 59.34% 100.00% - - - -
Div Payout % 100.32 % 50.83 % 59.20 % - % - % - % - % -
  YoY % 97.36% -14.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.46% 85.86% 100.00% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,300 58,666 48,962 39,987 35,824 36,833 35,692 20.85%
  YoY % 89.72% 19.82% 22.44% 11.62% -2.74% 3.20% -
  Horiz. % 311.83% 164.37% 137.18% 112.03% 100.37% 103.20% 100.00%
NOSH 370,999 244,444 222,554 222,153 223,902 216,666 223,076 8.84%
  YoY % 51.77% 9.84% 0.18% -0.78% 3.34% -2.87% -
  Horiz. % 166.31% 109.58% 99.77% 99.59% 100.37% 97.13% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.82 % 12.56 % 20.89 % 11.16 % -2.60 % 10.40 % 19.04 % -15.71%
  YoY % -45.70% -39.88% 87.19% 529.23% -125.00% -45.38% -
  Horiz. % 35.82% 65.97% 109.72% 58.61% -13.66% 54.62% 100.00%
ROE 3.33 % 12.40 % 21.50 % 13.58 % -2.41 % 11.40 % 18.06 % -24.54%
  YoY % -73.15% -42.33% 58.32% 663.49% -121.14% -36.88% -
  Horiz. % 18.44% 68.66% 119.05% 75.19% -13.34% 63.12% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.78 23.70 22.64 21.91 14.87 18.63 15.18 -0.44%
  YoY % -37.64% 4.68% 3.33% 47.34% -20.18% 22.73% -
  Horiz. % 97.36% 156.13% 149.14% 144.33% 97.96% 122.73% 100.00%
EPS 1.00 2.98 4.73 2.45 -0.39 1.94 2.89 -16.20%
  YoY % -66.44% -37.00% 93.06% 728.21% -120.10% -32.87% -
  Horiz. % 34.60% 103.11% 163.67% 84.78% -13.49% 67.13% 100.00%
DPS 1.00 1.51 2.80 0.00 0.00 0.00 0.00 -
  YoY % -33.77% -46.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.71% 53.93% 100.00% - - - -
NAPS 0.3000 0.2400 0.2200 0.1800 0.1600 0.1700 0.1600 11.03%
  YoY % 25.00% 9.09% 22.22% 12.50% -5.88% 6.25% -
  Horiz. % 187.50% 150.00% 137.50% 112.50% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 835,826
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.38 6.74 5.86 5.66 3.87 4.70 3.94 8.36%
  YoY % -5.34% 15.02% 3.53% 46.25% -17.66% 19.29% -
  Horiz. % 161.93% 171.07% 148.73% 143.65% 98.22% 119.29% 100.00%
EPS 0.43 0.85 1.22 0.63 -0.10 0.49 0.75 -8.85%
  YoY % -49.41% -30.33% 93.65% 730.00% -120.41% -34.67% -
  Horiz. % 57.33% 113.33% 162.67% 84.00% -13.33% 65.33% 100.00%
DPS 0.43 0.43 0.73 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -41.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.90% 58.90% 100.00% - - - -
NAPS 0.1295 0.0683 0.0570 0.0465 0.0417 0.0429 0.0415 20.86%
  YoY % 89.60% 19.82% 22.58% 11.51% -2.80% 3.37% -
  Horiz. % 312.05% 164.58% 137.35% 112.05% 100.48% 103.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3400 0.3100 0.4600 0.1200 0.1000 0.1700 0.2200 -
P/RPS 2.30 1.31 2.03 0.55 0.67 0.91 1.45 7.98%
  YoY % 75.57% -35.47% 269.09% -17.91% -26.37% -37.24% -
  Horiz. % 158.62% 90.34% 140.00% 37.93% 46.21% 62.76% 100.00%
P/EPS 34.03 10.42 9.73 4.91 -25.91 8.77 7.61 28.33%
  YoY % 226.58% 7.09% 98.17% 118.95% -395.44% 15.24% -
  Horiz. % 447.17% 136.93% 127.86% 64.52% -340.47% 115.24% 100.00%
EY 2.94 9.60 10.28 20.38 -3.86 11.40 13.13 -22.06%
  YoY % -69.38% -6.61% -49.56% 627.98% -133.86% -13.18% -
  Horiz. % 22.39% 73.12% 78.29% 155.22% -29.40% 86.82% 100.00%
DY 2.95 4.88 6.09 0.00 0.00 0.00 0.00 -
  YoY % -39.55% -19.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.44% 80.13% 100.00% - - - -
P/NAPS 1.13 1.29 2.09 0.67 0.63 1.00 1.38 -3.27%
  YoY % -12.40% -38.28% 211.94% 6.35% -37.00% -27.54% -
  Horiz. % 81.88% 93.48% 151.45% 48.55% 45.65% 72.46% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 -
Price 0.3650 0.3900 0.4900 0.1400 0.1400 0.1200 0.2100 -
P/RPS 2.47 1.65 2.16 0.64 0.94 0.64 1.38 10.18%
  YoY % 49.70% -23.61% 237.50% -31.91% 46.88% -53.62% -
  Horiz. % 178.99% 119.57% 156.52% 46.38% 68.12% 46.38% 100.00%
P/EPS 36.53 13.10 10.36 5.73 -36.28 6.19 7.27 30.84%
  YoY % 178.85% 26.45% 80.80% 115.79% -686.11% -14.86% -
  Horiz. % 502.48% 180.19% 142.50% 78.82% -499.04% 85.14% 100.00%
EY 2.74 7.63 9.65 17.47 -2.76 16.15 13.76 -23.56%
  YoY % -64.09% -20.93% -44.76% 732.97% -117.09% 17.37% -
  Horiz. % 19.91% 55.45% 70.13% 126.96% -20.06% 117.37% 100.00%
DY 2.75 3.88 5.71 0.00 0.00 0.00 0.00 -
  YoY % -29.12% -32.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.16% 67.95% 100.00% - - - -
P/NAPS 1.22 1.63 2.23 0.78 0.88 0.71 1.31 -1.18%
  YoY % -25.15% -26.91% 185.90% -11.36% 23.94% -45.80% -
  Horiz. % 93.13% 124.43% 170.23% 59.54% 67.18% 54.20% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers