Highlights

[CUSCAPI] YoY TTM Result on 2009-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     47.69%    YoY -     -123.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,513 53,327 46,832 36,505 40,927 33,539 26,239 14.61%
  YoY % 11.60% 13.87% 28.29% -10.80% 22.03% 27.82% -
  Horiz. % 226.81% 203.24% 178.48% 139.12% 155.98% 127.82% 100.00%
PBT 6,762 11,122 6,991 -462 2,419 8,994 2,461 18.33%
  YoY % -39.20% 59.09% 1,613.20% -119.10% -73.10% 265.46% -
  Horiz. % 274.77% 451.93% 284.07% -18.77% 98.29% 365.46% 100.00%
Tax -187 -138 -982 10 -536 -1,161 -217 -2.45%
  YoY % -35.51% 85.95% -9,920.00% 101.87% 53.83% -435.02% -
  Horiz. % 86.18% 63.59% 452.53% -4.61% 247.00% 535.02% 100.00%
NP 6,575 10,984 6,009 -452 1,883 7,833 2,244 19.60%
  YoY % -40.14% 82.79% 1,429.42% -124.00% -75.96% 249.06% -
  Horiz. % 293.00% 489.48% 267.78% -20.14% 83.91% 349.06% 100.00%
NP to SH 6,575 10,984 6,009 -452 1,885 7,833 2,252 19.53%
  YoY % -40.14% 82.79% 1,429.42% -123.98% -75.94% 247.82% -
  Horiz. % 291.96% 487.74% 266.83% -20.07% 83.70% 347.82% 100.00%
Tax Rate 2.77 % 1.24 % 14.05 % - % 22.16 % 12.91 % 8.82 % -17.54%
  YoY % 123.39% -91.17% 0.00% 0.00% 71.65% 46.37% -
  Horiz. % 31.41% 14.06% 159.30% 0.00% 251.25% 146.37% 100.00%
Total Cost 52,938 42,343 40,823 36,957 39,044 25,706 23,995 14.08%
  YoY % 25.02% 3.72% 10.46% -5.35% 51.89% 7.13% -
  Horiz. % 220.62% 176.47% 170.13% 154.02% 162.72% 107.13% 100.00%
Net Worth 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
  YoY % 31.37% 17.65% 6.04% -2.26% 1.46% 47.05% -
  Horiz. % 238.99% 181.92% 154.64% 145.83% 149.20% 147.05% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 % 56.24 % 56.74 % - % - % - % - % - % -
  YoY % -0.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.12% 100.00% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 61,611 46,899 39,865 37,594 38,462 37,909 25,780 15.61%
  YoY % 31.37% 17.65% 6.04% -2.26% 1.46% 47.05% -
  Horiz. % 238.99% 181.92% 154.64% 145.83% 149.20% 147.05% 100.00%
NOSH 246,444 223,333 221,475 221,142 226,250 222,999 184,142 4.97%
  YoY % 10.35% 0.84% 0.15% -2.26% 1.46% 21.10% -
  Horiz. % 133.83% 121.28% 120.27% 120.09% 122.87% 121.10% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.05 % 20.60 % 12.83 % -1.24 % 4.60 % 23.35 % 8.55 % 4.36%
  YoY % -46.36% 60.56% 1,134.68% -126.96% -80.30% 173.10% -
  Horiz. % 129.24% 240.94% 150.06% -14.50% 53.80% 273.10% 100.00%
ROE 10.67 % 23.42 % 15.07 % -1.20 % 4.90 % 20.66 % 8.74 % 3.38%
  YoY % -54.44% 55.41% 1,355.83% -124.49% -76.28% 136.38% -
  Horiz. % 122.08% 267.96% 172.43% -13.73% 56.06% 236.38% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.15 23.88 21.15 16.51 18.09 15.04 14.25 9.18%
  YoY % 1.13% 12.91% 28.10% -8.73% 20.28% 5.54% -
  Horiz. % 169.47% 167.58% 148.42% 115.86% 126.95% 105.54% 100.00%
EPS 2.67 4.92 2.71 -0.20 0.83 3.51 1.22 13.93%
  YoY % -45.73% 81.55% 1,455.00% -124.10% -76.35% 187.70% -
  Horiz. % 218.85% 403.28% 222.13% -16.39% 68.03% 287.70% 100.00%
DPS 1.50 2.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % -46.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.57% 100.00% - - - - -
NAPS 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 0.1400 10.14%
  YoY % 19.05% 16.67% 5.88% 0.00% 0.00% 21.43% -
  Horiz. % 178.57% 150.00% 128.57% 121.43% 121.43% 121.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.93 6.21 5.45 4.25 4.76 3.90 3.05 14.64%
  YoY % 11.59% 13.94% 28.24% -10.71% 22.05% 27.87% -
  Horiz. % 227.21% 203.61% 178.69% 139.34% 156.07% 127.87% 100.00%
EPS 0.77 1.28 0.70 -0.05 0.22 0.91 0.26 19.82%
  YoY % -39.84% 82.86% 1,500.00% -122.73% -75.82% 250.00% -
  Horiz. % 296.15% 492.31% 269.23% -19.23% 84.62% 350.00% 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 0.0717 0.0546 0.0464 0.0438 0.0448 0.0441 0.0300 15.61%
  YoY % 31.32% 17.67% 5.94% -2.23% 1.59% 47.00% -
  Horiz. % 239.00% 182.00% 154.67% 146.00% 149.33% 147.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 0.1700 -
P/RPS 1.41 1.72 0.80 0.55 0.66 1.53 1.19 2.86%
  YoY % -18.02% 115.00% 45.45% -16.67% -56.86% 28.57% -
  Horiz. % 118.49% 144.54% 67.23% 46.22% 55.46% 128.57% 100.00%
P/EPS 12.74 8.34 6.27 -44.03 14.40 6.55 13.90 -1.44%
  YoY % 52.76% 33.01% 114.24% -405.76% 119.85% -52.88% -
  Horiz. % 91.65% 60.00% 45.11% -316.76% 103.60% 47.12% 100.00%
EY 7.85 12.00 15.96 -2.27 6.94 15.27 7.19 1.47%
  YoY % -34.58% -24.81% 803.08% -132.71% -54.55% 112.38% -
  Horiz. % 109.18% 166.90% 221.97% -31.57% 96.52% 212.38% 100.00%
DY 4.41 6.83 0.00 0.00 0.00 0.00 0.00 -
  YoY % -35.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.57% 100.00% - - - - -
P/NAPS 1.36 1.95 0.94 0.53 0.71 1.35 1.21 1.97%
  YoY % -30.26% 107.45% 77.36% -25.35% -47.41% 11.57% -
  Horiz. % 112.40% 161.16% 77.69% 43.80% 58.68% 111.57% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 -
Price 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 0.1700 -
P/RPS 1.45 1.84 1.09 0.85 0.50 1.33 1.19 3.35%
  YoY % -21.20% 68.81% 28.24% 70.00% -62.41% 11.76% -
  Horiz. % 121.85% 154.62% 91.60% 71.43% 42.02% 111.76% 100.00%
P/EPS 13.12 8.95 8.48 -68.50 10.80 5.69 13.90 -0.96%
  YoY % 46.59% 5.54% 112.38% -734.26% 89.81% -59.06% -
  Horiz. % 94.39% 64.39% 61.01% -492.81% 77.70% 40.94% 100.00%
EY 7.62 11.18 11.80 -1.46 9.26 17.56 7.19 0.97%
  YoY % -31.84% -5.25% 908.22% -115.77% -47.27% 144.23% -
  Horiz. % 105.98% 155.49% 164.12% -20.31% 128.79% 244.23% 100.00%
DY 4.29 6.36 0.00 0.00 0.00 0.00 0.00 -
  YoY % -32.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.45% 100.00% - - - - -
P/NAPS 1.40 2.10 1.28 0.82 0.53 1.18 1.21 2.46%
  YoY % -33.33% 64.06% 56.10% 54.72% -55.08% -2.48% -
  Horiz. % 115.70% 173.55% 105.79% 67.77% 43.80% 97.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

175  924  544  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS