Highlights

[CUSCAPI] YoY TTM Result on 2011-09-30 [#3]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     4.35%    YoY -     82.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 51,248 50,038 59,513 53,327 46,832 36,505 40,927 3.82%
  YoY % 2.42% -15.92% 11.60% 13.87% 28.29% -10.80% -
  Horiz. % 125.22% 122.26% 145.41% 130.30% 114.43% 89.20% 100.00%
PBT -7,982 76 6,762 11,122 6,991 -462 2,419 -
  YoY % -10,602.63% -98.88% -39.20% 59.09% 1,613.20% -119.10% -
  Horiz. % -329.97% 3.14% 279.54% 459.78% 289.00% -19.10% 100.00%
Tax -731 -245 -187 -138 -982 10 -536 5.30%
  YoY % -198.37% -31.02% -35.51% 85.95% -9,920.00% 101.87% -
  Horiz. % 136.38% 45.71% 34.89% 25.75% 183.21% -1.87% 100.00%
NP -8,713 -169 6,575 10,984 6,009 -452 1,883 -
  YoY % -5,055.62% -102.57% -40.14% 82.79% 1,429.42% -124.00% -
  Horiz. % -462.72% -8.98% 349.18% 583.32% 319.12% -24.00% 100.00%
NP to SH -8,890 -200 6,575 10,984 6,009 -452 1,885 -
  YoY % -4,345.00% -103.04% -40.14% 82.79% 1,429.42% -123.98% -
  Horiz. % -471.62% -10.61% 348.81% 582.71% 318.78% -23.98% 100.00%
Tax Rate - % 322.37 % 2.77 % 1.24 % 14.05 % - % 22.16 % -
  YoY % 0.00% 11,537.91% 123.39% -91.17% 0.00% 0.00% -
  Horiz. % 0.00% 1,454.74% 12.50% 5.60% 63.40% 0.00% 100.00%
Total Cost 59,961 50,207 52,938 42,343 40,823 36,957 39,044 7.41%
  YoY % 19.43% -5.16% 25.02% 3.72% 10.46% -5.35% -
  Horiz. % 153.57% 128.59% 135.59% 108.45% 104.56% 94.65% 100.00%
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
  YoY % -23.47% 74.67% 31.37% 17.65% 6.04% -2.26% -
  Horiz. % 214.12% 279.79% 160.18% 121.94% 103.65% 97.74% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 0 3,718 3,697 6,231 0 0 0 -
  YoY % 0.00% 0.57% -40.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.67% 59.34% 100.00% - - -
Div Payout % - % - % 56.24 % 56.74 % - % - % - % -
  YoY % 0.00% 0.00% -0.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.12% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 82,354 107,615 61,611 46,899 39,865 37,594 38,462 13.52%
  YoY % -23.47% 74.67% 31.37% 17.65% 6.04% -2.26% -
  Horiz. % 214.12% 279.79% 160.18% 121.94% 103.65% 97.74% 100.00%
NOSH 433,444 430,461 246,444 223,333 221,475 221,142 226,250 11.44%
  YoY % 0.69% 74.67% 10.35% 0.84% 0.15% -2.26% -
  Horiz. % 191.58% 190.26% 108.93% 98.71% 97.89% 97.74% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -17.00 % -0.34 % 11.05 % 20.60 % 12.83 % -1.24 % 4.60 % -
  YoY % -4,900.00% -103.08% -46.36% 60.56% 1,134.68% -126.96% -
  Horiz. % -369.57% -7.39% 240.22% 447.83% 278.91% -26.96% 100.00%
ROE -10.79 % -0.19 % 10.67 % 23.42 % 15.07 % -1.20 % 4.90 % -
  YoY % -5,578.95% -101.78% -54.44% 55.41% 1,355.83% -124.49% -
  Horiz. % -220.20% -3.88% 217.76% 477.96% 307.55% -24.49% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.82 11.62 24.15 23.88 21.15 16.51 18.09 -6.84%
  YoY % 1.72% -51.88% 1.13% 12.91% 28.10% -8.73% -
  Horiz. % 65.34% 64.23% 133.50% 132.01% 116.92% 91.27% 100.00%
EPS -2.05 -0.05 2.67 4.92 2.71 -0.20 0.83 -
  YoY % -4,000.00% -101.87% -45.73% 81.55% 1,455.00% -124.10% -
  Horiz. % -246.99% -6.02% 321.69% 592.77% 326.51% -24.10% 100.00%
DPS 0.00 0.86 1.50 2.80 0.00 0.00 0.00 -
  YoY % 0.00% -42.67% -46.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.71% 53.57% 100.00% - - -
NAPS 0.1900 0.2500 0.2500 0.2100 0.1800 0.1700 0.1700 1.87%
  YoY % -24.00% 0.00% 19.05% 16.67% 5.88% 0.00% -
  Horiz. % 111.76% 147.06% 147.06% 123.53% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.96 5.82 6.93 6.21 5.45 4.25 4.76 3.82%
  YoY % 2.41% -16.02% 11.59% 13.94% 28.24% -10.71% -
  Horiz. % 125.21% 122.27% 145.59% 130.46% 114.50% 89.29% 100.00%
EPS -1.03 -0.02 0.77 1.28 0.70 -0.05 0.22 -
  YoY % -5,050.00% -102.60% -39.84% 82.86% 1,500.00% -122.73% -
  Horiz. % -468.18% -9.09% 350.00% 581.82% 318.18% -22.73% 100.00%
DPS 0.00 0.43 0.43 0.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -41.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.90% 58.90% 100.00% - - -
NAPS 0.0958 0.1252 0.0717 0.0546 0.0464 0.0438 0.0448 13.50%
  YoY % -23.48% 74.62% 31.32% 17.67% 5.94% -2.23% -
  Horiz. % 213.84% 279.46% 160.04% 121.88% 103.57% 97.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2950 0.3950 0.3400 0.4100 0.1700 0.0900 0.1200 -
P/RPS 2.50 3.40 1.41 1.72 0.80 0.55 0.66 24.84%
  YoY % -26.47% 141.13% -18.02% 115.00% 45.45% -16.67% -
  Horiz. % 378.79% 515.15% 213.64% 260.61% 121.21% 83.33% 100.00%
P/EPS -14.38 -850.16 12.74 8.34 6.27 -44.03 14.40 -
  YoY % 98.31% -6,773.16% 52.76% 33.01% 114.24% -405.76% -
  Horiz. % -99.86% -5,903.89% 88.47% 57.92% 43.54% -305.76% 100.00%
EY -6.95 -0.12 7.85 12.00 15.96 -2.27 6.94 -
  YoY % -5,691.67% -101.53% -34.58% -24.81% 803.08% -132.71% -
  Horiz. % -100.14% -1.73% 113.11% 172.91% 229.97% -32.71% 100.00%
DY 0.00 2.19 4.41 6.83 0.00 0.00 0.00 -
  YoY % 0.00% -50.34% -35.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 32.06% 64.57% 100.00% - - -
P/NAPS 1.55 1.58 1.36 1.95 0.94 0.53 0.71 13.89%
  YoY % -1.90% 16.18% -30.26% 107.45% 77.36% -25.35% -
  Horiz. % 218.31% 222.54% 191.55% 274.65% 132.39% 74.65% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 21/11/13 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 -
Price 0.2100 0.4150 0.3500 0.4400 0.2300 0.1400 0.0900 -
P/RPS 1.78 3.57 1.45 1.84 1.09 0.85 0.50 23.56%
  YoY % -50.14% 146.21% -21.20% 68.81% 28.24% 70.00% -
  Horiz. % 356.00% 714.00% 290.00% 368.00% 218.00% 170.00% 100.00%
P/EPS -10.24 -893.21 13.12 8.95 8.48 -68.50 10.80 -
  YoY % 98.85% -6,908.00% 46.59% 5.54% 112.38% -734.26% -
  Horiz. % -94.81% -8,270.46% 121.48% 82.87% 78.52% -634.26% 100.00%
EY -9.77 -0.11 7.62 11.18 11.80 -1.46 9.26 -
  YoY % -8,781.82% -101.44% -31.84% -5.25% 908.22% -115.77% -
  Horiz. % -105.51% -1.19% 82.29% 120.73% 127.43% -15.77% 100.00%
DY 0.00 2.08 4.29 6.36 0.00 0.00 0.00 -
  YoY % 0.00% -51.52% -32.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 32.70% 67.45% 100.00% - - -
P/NAPS 1.11 1.66 1.40 2.10 1.28 0.82 0.53 13.11%
  YoY % -33.13% 18.57% -33.33% 64.06% 56.10% 54.72% -
  Horiz. % 209.43% 313.21% 264.15% 396.23% 241.51% 154.72% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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