Highlights

[CUSCAPI] YoY TTM Result on 2010-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     10.62%    YoY -     1,429.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 50,038 59,513 53,327 46,832 36,505 40,927 33,539 6.89%
  YoY % -15.92% 11.60% 13.87% 28.29% -10.80% 22.03% -
  Horiz. % 149.19% 177.44% 159.00% 139.63% 108.84% 122.03% 100.00%
PBT 76 6,762 11,122 6,991 -462 2,419 8,994 -54.84%
  YoY % -98.88% -39.20% 59.09% 1,613.20% -119.10% -73.10% -
  Horiz. % 0.85% 75.18% 123.66% 77.73% -5.14% 26.90% 100.00%
Tax -245 -187 -138 -982 10 -536 -1,161 -22.82%
  YoY % -31.02% -35.51% 85.95% -9,920.00% 101.87% 53.83% -
  Horiz. % 21.10% 16.11% 11.89% 84.58% -0.86% 46.17% 100.00%
NP -169 6,575 10,984 6,009 -452 1,883 7,833 -
  YoY % -102.57% -40.14% 82.79% 1,429.42% -124.00% -75.96% -
  Horiz. % -2.16% 83.94% 140.23% 76.71% -5.77% 24.04% 100.00%
NP to SH -200 6,575 10,984 6,009 -452 1,885 7,833 -
  YoY % -103.04% -40.14% 82.79% 1,429.42% -123.98% -75.94% -
  Horiz. % -2.55% 83.94% 140.23% 76.71% -5.77% 24.06% 100.00%
Tax Rate 322.37 % 2.77 % 1.24 % 14.05 % - % 22.16 % 12.91 % 70.88%
  YoY % 11,537.91% 123.39% -91.17% 0.00% 0.00% 71.65% -
  Horiz. % 2,497.06% 21.46% 9.60% 108.83% 0.00% 171.65% 100.00%
Total Cost 50,207 52,938 42,343 40,823 36,957 39,044 25,706 11.79%
  YoY % -5.16% 25.02% 3.72% 10.46% -5.35% 51.89% -
  Horiz. % 195.31% 205.94% 164.72% 158.81% 143.77% 151.89% 100.00%
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 % - % 56.24 % 56.74 % - % - % - % - % -
  YoY % 0.00% -0.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.12% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 107,615 61,611 46,899 39,865 37,594 38,462 37,909 18.97%
  YoY % 74.67% 31.37% 17.65% 6.04% -2.26% 1.46% -
  Horiz. % 283.87% 162.52% 123.71% 105.16% 99.17% 101.46% 100.00%
NOSH 430,461 246,444 223,333 221,475 221,142 226,250 222,999 11.57%
  YoY % 74.67% 10.35% 0.84% 0.15% -2.26% 1.46% -
  Horiz. % 193.03% 110.51% 100.15% 99.32% 99.17% 101.46% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.34 % 11.05 % 20.60 % 12.83 % -1.24 % 4.60 % 23.35 % -
  YoY % -103.08% -46.36% 60.56% 1,134.68% -126.96% -80.30% -
  Horiz. % -1.46% 47.32% 88.22% 54.95% -5.31% 19.70% 100.00%
ROE -0.19 % 10.67 % 23.42 % 15.07 % -1.20 % 4.90 % 20.66 % -
  YoY % -101.78% -54.44% 55.41% 1,355.83% -124.49% -76.28% -
  Horiz. % -0.92% 51.65% 113.36% 72.94% -5.81% 23.72% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.62 24.15 23.88 21.15 16.51 18.09 15.04 -4.20%
  YoY % -51.88% 1.13% 12.91% 28.10% -8.73% 20.28% -
  Horiz. % 77.26% 160.57% 158.78% 140.62% 109.77% 120.28% 100.00%
EPS -0.05 2.67 4.92 2.71 -0.20 0.83 3.51 -
  YoY % -101.87% -45.73% 81.55% 1,455.00% -124.10% -76.35% -
  Horiz. % -1.42% 76.07% 140.17% 77.21% -5.70% 23.65% 100.00%
DPS 0.86 1.50 2.80 0.00 0.00 0.00 0.00 -
  YoY % -42.67% -46.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.71% 53.57% 100.00% - - - -
NAPS 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 0.1700 6.63%
  YoY % 0.00% 19.05% 16.67% 5.88% 0.00% 0.00% -
  Horiz. % 147.06% 147.06% 123.53% 105.88% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.82 6.93 6.21 5.45 4.25 4.76 3.90 6.89%
  YoY % -16.02% 11.59% 13.94% 28.24% -10.71% 22.05% -
  Horiz. % 149.23% 177.69% 159.23% 139.74% 108.97% 122.05% 100.00%
EPS -0.02 0.77 1.28 0.70 -0.05 0.22 0.91 -
  YoY % -102.60% -39.84% 82.86% 1,500.00% -122.73% -75.82% -
  Horiz. % -2.20% 84.62% 140.66% 76.92% -5.49% 24.18% 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 0.1252 0.0717 0.0546 0.0464 0.0438 0.0448 0.0441 18.98%
  YoY % 74.62% 31.32% 17.67% 5.94% -2.23% 1.59% -
  Horiz. % 283.90% 162.59% 123.81% 105.22% 99.32% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 0.2300 -
P/RPS 3.40 1.41 1.72 0.80 0.55 0.66 1.53 14.22%
  YoY % 141.13% -18.02% 115.00% 45.45% -16.67% -56.86% -
  Horiz. % 222.22% 92.16% 112.42% 52.29% 35.95% 43.14% 100.00%
P/EPS -850.16 12.74 8.34 6.27 -44.03 14.40 6.55 -
  YoY % -6,773.16% 52.76% 33.01% 114.24% -405.76% 119.85% -
  Horiz. % -12,979.54% 194.50% 127.33% 95.73% -672.21% 219.85% 100.00%
EY -0.12 7.85 12.00 15.96 -2.27 6.94 15.27 -
  YoY % -101.53% -34.58% -24.81% 803.08% -132.71% -54.55% -
  Horiz. % -0.79% 51.41% 78.59% 104.52% -14.87% 45.45% 100.00%
DY 2.19 4.41 6.83 0.00 0.00 0.00 0.00 -
  YoY % -50.34% -35.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.06% 64.57% 100.00% - - - -
P/NAPS 1.58 1.36 1.95 0.94 0.53 0.71 1.35 2.65%
  YoY % 16.18% -30.26% 107.45% 77.36% -25.35% -47.41% -
  Horiz. % 117.04% 100.74% 144.44% 69.63% 39.26% 52.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 -
Price 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 0.2000 -
P/RPS 3.57 1.45 1.84 1.09 0.85 0.50 1.33 17.87%
  YoY % 146.21% -21.20% 68.81% 28.24% 70.00% -62.41% -
  Horiz. % 268.42% 109.02% 138.35% 81.95% 63.91% 37.59% 100.00%
P/EPS -893.21 13.12 8.95 8.48 -68.50 10.80 5.69 -
  YoY % -6,908.00% 46.59% 5.54% 112.38% -734.26% 89.81% -
  Horiz. % -15,697.89% 230.58% 157.29% 149.03% -1,203.87% 189.81% 100.00%
EY -0.11 7.62 11.18 11.80 -1.46 9.26 17.56 -
  YoY % -101.44% -31.84% -5.25% 908.22% -115.77% -47.27% -
  Horiz. % -0.63% 43.39% 63.67% 67.20% -8.31% 52.73% 100.00%
DY 2.08 4.29 6.36 0.00 0.00 0.00 0.00 -
  YoY % -51.52% -32.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.70% 67.45% 100.00% - - - -
P/NAPS 1.66 1.40 2.10 1.28 0.82 0.53 1.18 5.85%
  YoY % 18.57% -33.33% 64.06% 56.10% 54.72% -55.08% -
  Horiz. % 140.68% 118.64% 177.97% 108.47% 69.49% 44.92% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
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
 
 

2276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.740.00 
 UCREST 0.2750.00 
 PUC 0.1350.00 
 WILLOW 0.420.00 
 IRIS 0.2250.00 
 3A 0.940.00 
 M3TECH 0.0550.00 
 LAMBO 0.0650.00 
 NETX 0.150.00 
 GHLSYS 1.870.00 
PARTNERS & BROKERS