Highlights

[CUSCAPI] YoY TTM Result on 2012-06-30 [#2]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     0.43%    YoY -     -30.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 47,918 49,330 54,820 57,931 50,395 48,666 33,284 6.26%
  YoY % -2.86% -10.01% -5.37% 14.95% 3.55% 46.21% -
  Horiz. % 143.97% 148.21% 164.70% 174.05% 151.41% 146.21% 100.00%
PBT -7,028 -6,776 3,860 7,440 10,777 6,383 -874 41.52%
  YoY % -3.72% -275.54% -48.12% -30.96% 68.84% 830.32% -
  Horiz. % 804.12% 775.29% -441.65% -851.26% -1,233.07% -730.32% 100.00%
Tax -433 -858 -122 -165 -251 -951 10 -
  YoY % 49.53% -603.28% 26.06% 34.26% 73.61% -9,610.00% -
  Horiz. % -4,330.00% -8,580.00% -1,220.00% -1,650.00% -2,510.00% -9,510.00% 100.00%
NP -7,461 -7,634 3,738 7,275 10,526 5,432 -864 43.21%
  YoY % 2.27% -304.23% -48.62% -30.89% 93.78% 728.70% -
  Horiz. % 863.54% 883.56% -432.64% -842.01% -1,218.29% -628.70% 100.00%
NP to SH -7,311 -7,787 3,707 7,275 10,526 5,432 -864 42.73%
  YoY % 6.11% -310.06% -49.04% -30.89% 93.78% 728.70% -
  Horiz. % 846.18% 901.27% -429.05% -842.01% -1,218.29% -628.70% 100.00%
Tax Rate - % - % 3.16 % 2.22 % 2.33 % 14.90 % - % -
  YoY % 0.00% 0.00% 42.34% -4.72% -84.36% 0.00% -
  Horiz. % 0.00% 0.00% 21.21% 14.90% 15.64% 100.00% -
Total Cost 55,379 56,964 51,082 50,656 39,869 43,234 34,148 8.39%
  YoY % -2.78% 11.51% 0.84% 27.06% -7.78% 26.61% -
  Horiz. % 162.17% 166.82% 149.59% 148.34% 116.75% 126.61% 100.00%
Net Worth 78,516 82,874 111,300 58,666 48,962 39,987 35,824 13.96%
  YoY % -5.26% -25.54% 89.72% 19.82% 22.44% 11.62% -
  Horiz. % 219.17% 231.34% 310.68% 163.76% 136.67% 111.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 3,718 3,697 6,231 0 0 -
  YoY % 0.00% 0.00% 0.57% -40.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.67% 59.34% 100.00% - -
Div Payout % - % - % 100.32 % 50.83 % 59.20 % - % - % -
  YoY % 0.00% 0.00% 97.36% -14.14% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.46% 85.86% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 78,516 82,874 111,300 58,666 48,962 39,987 35,824 13.96%
  YoY % -5.26% -25.54% 89.72% 19.82% 22.44% 11.62% -
  Horiz. % 219.17% 231.34% 310.68% 163.76% 136.67% 111.62% 100.00%
NOSH 436,202 436,184 370,999 244,444 222,554 222,153 223,902 11.75%
  YoY % 0.00% 17.57% 51.77% 9.84% 0.18% -0.78% -
  Horiz. % 194.82% 194.81% 165.70% 109.17% 99.40% 99.22% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.57 % -15.48 % 6.82 % 12.56 % 20.89 % 11.16 % -2.60 % 34.74%
  YoY % -0.58% -326.98% -45.70% -39.88% 87.19% 529.23% -
  Horiz. % 598.85% 595.38% -262.31% -483.08% -803.46% -429.23% 100.00%
ROE -9.31 % -9.40 % 3.33 % 12.40 % 21.50 % 13.58 % -2.41 % 25.25%
  YoY % 0.96% -382.28% -73.15% -42.33% 58.32% 663.49% -
  Horiz. % 386.31% 390.04% -138.17% -514.52% -892.12% -563.49% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.99 11.31 14.78 23.70 22.64 21.91 14.87 -4.91%
  YoY % -2.83% -23.48% -37.64% 4.68% 3.33% 47.34% -
  Horiz. % 73.91% 76.06% 99.39% 159.38% 152.25% 147.34% 100.00%
EPS -1.68 -1.79 1.00 2.98 4.73 2.45 -0.39 27.54%
  YoY % 6.15% -279.00% -66.44% -37.00% 93.06% 728.21% -
  Horiz. % 430.77% 458.97% -256.41% -764.10% -1,212.82% -628.21% 100.00%
DPS 0.00 0.00 1.00 1.51 2.80 0.00 0.00 -
  YoY % 0.00% 0.00% -33.77% -46.07% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.71% 53.93% 100.00% - -
NAPS 0.1800 0.1900 0.3000 0.2400 0.2200 0.1800 0.1600 1.98%
  YoY % -5.26% -36.67% 25.00% 9.09% 22.22% 12.50% -
  Horiz. % 112.50% 118.75% 187.50% 150.00% 137.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.58 5.74 6.38 6.74 5.86 5.66 3.87 6.29%
  YoY % -2.79% -10.03% -5.34% 15.02% 3.53% 46.25% -
  Horiz. % 144.19% 148.32% 164.86% 174.16% 151.42% 146.25% 100.00%
EPS -0.85 -0.91 0.43 0.85 1.22 0.63 -0.10 42.83%
  YoY % 6.59% -311.63% -49.41% -30.33% 93.65% 730.00% -
  Horiz. % 850.00% 910.00% -430.00% -850.00% -1,220.00% -630.00% 100.00%
DPS 0.00 0.00 0.43 0.43 0.73 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -41.10% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 58.90% 58.90% 100.00% - -
NAPS 0.0914 0.0964 0.1295 0.0683 0.0570 0.0465 0.0417 13.97%
  YoY % -5.19% -25.56% 89.60% 19.82% 22.58% 11.51% -
  Horiz. % 219.18% 231.18% 310.55% 163.79% 136.69% 111.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1750 0.3900 0.3400 0.3100 0.4600 0.1200 0.1000 -
P/RPS 1.59 3.45 2.30 1.31 2.03 0.55 0.67 15.48%
  YoY % -53.91% 50.00% 75.57% -35.47% 269.09% -17.91% -
  Horiz. % 237.31% 514.93% 343.28% 195.52% 302.99% 82.09% 100.00%
P/EPS -10.44 -21.85 34.03 10.42 9.73 4.91 -25.91 -14.05%
  YoY % 52.22% -164.21% 226.58% 7.09% 98.17% 118.95% -
  Horiz. % 40.29% 84.33% -131.34% -40.22% -37.55% -18.95% 100.00%
EY -9.58 -4.58 2.94 9.60 10.28 20.38 -3.86 16.35%
  YoY % -109.17% -255.78% -69.38% -6.61% -49.56% 627.98% -
  Horiz. % 248.19% 118.65% -76.17% -248.70% -266.32% -527.98% 100.00%
DY 0.00 0.00 2.95 4.88 6.09 0.00 0.00 -
  YoY % 0.00% 0.00% -39.55% -19.87% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.44% 80.13% 100.00% - -
P/NAPS 0.97 2.05 1.13 1.29 2.09 0.67 0.63 7.45%
  YoY % -52.68% 81.42% -12.40% -38.28% 211.94% 6.35% -
  Horiz. % 153.97% 325.40% 179.37% 204.76% 331.75% 106.35% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 15/08/12 16/08/11 16/08/10 24/02/10 -
Price 0.1350 0.3700 0.3650 0.3900 0.4900 0.1400 0.1400 -
P/RPS 1.23 3.27 2.47 1.65 2.16 0.64 0.94 4.58%
  YoY % -62.39% 32.39% 49.70% -23.61% 237.50% -31.91% -
  Horiz. % 130.85% 347.87% 262.77% 175.53% 229.79% 68.09% 100.00%
P/EPS -8.05 -20.73 36.53 13.10 10.36 5.73 -36.28 -22.18%
  YoY % 61.17% -156.75% 178.85% 26.45% 80.80% 115.79% -
  Horiz. % 22.19% 57.14% -100.69% -36.11% -28.56% -15.79% 100.00%
EY -12.42 -4.83 2.74 7.63 9.65 17.47 -2.76 28.48%
  YoY % -157.14% -276.28% -64.09% -20.93% -44.76% 732.97% -
  Horiz. % 450.00% 175.00% -99.28% -276.45% -349.64% -632.97% 100.00%
DY 0.00 0.00 2.75 3.88 5.71 0.00 0.00 -
  YoY % 0.00% 0.00% -29.12% -32.05% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.16% 67.95% 100.00% - -
P/NAPS 0.75 1.95 1.22 1.63 2.23 0.78 0.88 -2.63%
  YoY % -61.54% 59.84% -25.15% -26.91% 185.90% -11.36% -
  Horiz. % 85.23% 221.59% 138.64% 185.23% 253.41% 88.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS