Highlights

[CUSCAPI] YoY TTM Result on 2008-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -47.90%    YoY -     -85.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 53,595 48,903 38,925 36,280 38,678 29,573 21,738 16.22%
  YoY % 9.59% 25.63% 7.29% -6.20% 30.79% 36.04% -
  Horiz. % 246.55% 224.97% 179.06% 166.90% 177.93% 136.04% 100.00%
PBT 8,807 10,011 507 1,114 7,664 6,164 -2,253 -
  YoY % -12.03% 1,874.56% -54.49% -85.46% 24.33% 373.59% -
  Horiz. % -390.90% -444.34% -22.50% -49.45% -340.17% -273.59% 100.00%
Tax -176 -889 -244 -134 -955 -858 138 -
  YoY % 80.20% -264.34% -82.09% 85.97% -11.31% -721.74% -
  Horiz. % -127.54% -644.20% -176.81% -97.10% -692.03% -621.74% 100.00%
NP 8,631 9,122 263 980 6,709 5,306 -2,115 -
  YoY % -5.38% 3,368.44% -73.16% -85.39% 26.44% 350.87% -
  Horiz. % -408.09% -431.30% -12.43% -46.34% -317.21% -250.87% 100.00%
NP to SH 8,631 9,122 263 982 6,709 5,229 -1,992 -
  YoY % -5.38% 3,368.44% -73.22% -85.36% 28.30% 362.50% -
  Horiz. % -433.28% -457.93% -13.20% -49.30% -336.80% -262.50% 100.00%
Tax Rate 2.00 % 8.88 % 48.13 % 12.03 % 12.46 % 13.92 % - % -
  YoY % -77.48% -81.55% 300.08% -3.45% -10.49% 0.00% -
  Horiz. % 14.37% 63.79% 345.76% 86.42% 89.51% 100.00% -
Total Cost 44,964 39,781 38,662 35,300 31,969 24,267 23,853 11.14%
  YoY % 13.03% 2.89% 9.52% 10.42% 31.74% 1.74% -
  Horiz. % 188.50% 166.78% 162.08% 147.99% 134.03% 101.74% 100.00%
Net Worth 60,899 42,290 37,470 37,966 40,082 32,930 19,694 20.69%
  YoY % 44.00% 12.86% -1.31% -5.28% 21.72% 67.20% -
  Horiz. % 309.22% 214.73% 190.26% 192.77% 203.51% 167.20% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,338 2,893 0 0 0 0 0 -
  YoY % 15.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.37% 100.00% - - - - -
Div Payout % 38.68 % 31.72 % - % - % - % - % - % -
  YoY % 21.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.94% 100.00% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 60,899 42,290 37,470 37,966 40,082 32,930 19,694 20.69%
  YoY % 44.00% 12.86% -1.31% -5.28% 21.72% 67.20% -
  Horiz. % 309.22% 214.73% 190.26% 192.77% 203.51% 167.20% 100.00%
NOSH 234,230 222,580 220,416 223,333 222,678 219,537 151,499 7.53%
  YoY % 5.23% 0.98% -1.31% 0.29% 1.43% 44.91% -
  Horiz. % 154.61% 146.92% 145.49% 147.41% 146.98% 144.91% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.10 % 18.65 % 0.68 % 2.70 % 17.35 % 17.94 % -9.73 % -
  YoY % -13.67% 2,642.65% -74.81% -84.44% -3.29% 284.38% -
  Horiz. % -165.47% -191.68% -6.99% -27.75% -178.31% -184.38% 100.00%
ROE 14.17 % 21.57 % 0.70 % 2.59 % 16.74 % 15.88 % -10.11 % -
  YoY % -34.31% 2,981.43% -72.97% -84.53% 5.42% 257.07% -
  Horiz. % -140.16% -213.35% -6.92% -25.62% -165.58% -157.07% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.88 21.97 17.66 16.24 17.37 13.47 14.35 8.08%
  YoY % 4.14% 24.41% 8.74% -6.51% 28.95% -6.13% -
  Horiz. % 159.44% 153.10% 123.07% 113.17% 121.05% 93.87% 100.00%
EPS 3.68 4.10 0.12 0.44 3.01 2.38 -1.31 -
  YoY % -10.24% 3,316.67% -72.73% -85.38% 26.47% 281.68% -
  Horiz. % -280.92% -312.98% -9.16% -33.59% -229.77% -181.68% 100.00%
DPS 1.43 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% - - - - -
NAPS 0.2600 0.1900 0.1700 0.1700 0.1800 0.1500 0.1300 12.24%
  YoY % 36.84% 11.76% 0.00% -5.56% 20.00% 15.38% -
  Horiz. % 200.00% 146.15% 130.77% 130.77% 138.46% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 930,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.24 5.69 4.53 4.22 4.50 3.44 2.53 16.23%
  YoY % 9.67% 25.61% 7.35% -6.22% 30.81% 35.97% -
  Horiz. % 246.64% 224.90% 179.05% 166.80% 177.87% 135.97% 100.00%
EPS 1.00 1.06 0.03 0.11 0.78 0.61 -0.23 -
  YoY % -5.66% 3,433.33% -72.73% -85.90% 27.87% 365.22% -
  Horiz. % -434.78% -460.87% -13.04% -47.83% -339.13% -265.22% 100.00%
DPS 0.39 0.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % 14.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.71% 100.00% - - - - -
NAPS 0.0709 0.0492 0.0436 0.0442 0.0466 0.0383 0.0229 20.72%
  YoY % 44.11% 12.84% -1.36% -5.15% 21.67% 67.25% -
  Horiz. % 309.61% 214.85% 190.39% 193.01% 203.49% 167.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 0.1000 -
P/RPS 1.70 1.05 0.57 0.55 1.09 1.26 0.70 15.93%
  YoY % 61.90% 84.21% 3.64% -49.54% -13.49% 80.00% -
  Horiz. % 242.86% 150.00% 81.43% 78.57% 155.71% 180.00% 100.00%
P/EPS 10.58 5.61 83.81 20.47 6.31 7.14 -7.61 -
  YoY % 88.59% -93.31% 309.43% 224.41% -11.62% 193.82% -
  Horiz. % -139.03% -73.72% -1,101.31% -268.99% -82.92% -93.82% 100.00%
EY 9.45 17.82 1.19 4.89 15.86 14.01 -13.15 -
  YoY % -46.97% 1,397.48% -75.66% -69.17% 13.20% 206.54% -
  Horiz. % -71.86% -135.51% -9.05% -37.19% -120.61% -106.54% 100.00%
DY 3.65 5.65 0.00 0.00 0.00 0.00 0.00 -
  YoY % -35.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.60% 100.00% - - - - -
P/NAPS 1.50 1.21 0.59 0.53 1.06 1.13 0.77 11.75%
  YoY % 23.97% 105.08% 11.32% -50.00% -6.19% 46.75% -
  Horiz. % 194.81% 157.14% 76.62% 68.83% 137.66% 146.75% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 0.1100 -
P/RPS 1.75 1.18 0.79 0.55 1.15 1.93 0.77 14.66%
  YoY % 48.31% 49.37% 43.64% -52.17% -40.41% 150.65% -
  Horiz. % 227.27% 153.25% 102.60% 71.43% 149.35% 250.65% 100.00%
P/EPS 10.86 6.34 117.33 20.47 6.64 10.92 -8.37 -
  YoY % 71.29% -94.60% 473.18% 208.28% -39.19% 230.47% -
  Horiz. % -129.75% -75.75% -1,401.79% -244.56% -79.33% -130.47% 100.00%
EY 9.21 15.76 0.85 4.89 15.06 9.16 -11.95 -
  YoY % -41.56% 1,754.12% -82.62% -67.53% 64.41% 176.65% -
  Horiz. % -77.07% -131.88% -7.11% -40.92% -126.03% -76.65% 100.00%
DY 3.56 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -28.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.20% 100.00% - - - - -
P/NAPS 1.54 1.37 0.82 0.53 1.11 1.73 0.85 10.41%
  YoY % 12.41% 67.07% 54.72% -52.25% -35.84% 103.53% -
  Horiz. % 181.18% 161.18% 96.47% 62.35% 130.59% 203.53% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers