Highlights

[CUSCAPI] YoY TTM Result on 2009-12-31 [#4]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     158.19%    YoY -     -73.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 60,239 53,595 48,903 38,925 36,280 38,678 29,573 12.58%
  YoY % 12.40% 9.59% 25.63% 7.29% -6.20% 30.79% -
  Horiz. % 203.70% 181.23% 165.36% 131.62% 122.68% 130.79% 100.00%
PBT 6,580 8,807 10,011 507 1,114 7,664 6,164 1.09%
  YoY % -25.29% -12.03% 1,874.56% -54.49% -85.46% 24.33% -
  Horiz. % 106.75% 142.88% 162.41% 8.23% 18.07% 124.33% 100.00%
Tax -192 -176 -889 -244 -134 -955 -858 -22.06%
  YoY % -9.09% 80.20% -264.34% -82.09% 85.97% -11.31% -
  Horiz. % 22.38% 20.51% 103.61% 28.44% 15.62% 111.31% 100.00%
NP 6,388 8,631 9,122 263 980 6,709 5,306 3.14%
  YoY % -25.99% -5.38% 3,368.44% -73.16% -85.39% 26.44% -
  Horiz. % 120.39% 162.66% 171.92% 4.96% 18.47% 126.44% 100.00%
NP to SH 6,388 8,631 9,122 263 982 6,709 5,229 3.39%
  YoY % -25.99% -5.38% 3,368.44% -73.22% -85.36% 28.30% -
  Horiz. % 122.16% 165.06% 174.45% 5.03% 18.78% 128.30% 100.00%
Tax Rate 2.92 % 2.00 % 8.88 % 48.13 % 12.03 % 12.46 % 13.92 % -22.90%
  YoY % 46.00% -77.48% -81.55% 300.08% -3.45% -10.49% -
  Horiz. % 20.98% 14.37% 63.79% 345.76% 86.42% 89.51% 100.00%
Total Cost 53,851 44,964 39,781 38,662 35,300 31,969 24,267 14.19%
  YoY % 19.76% 13.03% 2.89% 9.52% 10.42% 31.74% -
  Horiz. % 221.91% 185.29% 163.93% 159.32% 145.47% 131.74% 100.00%
Net Worth 63,331 60,899 42,290 37,470 37,966 40,082 32,930 11.50%
  YoY % 3.99% 44.00% 12.86% -1.31% -5.28% 21.72% -
  Horiz. % 192.32% 184.93% 128.42% 113.79% 115.29% 121.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,351 3,338 2,893 0 0 0 0 -
  YoY % 120.22% 15.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 254.07% 115.37% 100.00% - - - -
Div Payout % 115.08 % 38.68 % 31.72 % - % - % - % - % -
  YoY % 197.52% 21.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 362.80% 121.94% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 63,331 60,899 42,290 37,470 37,966 40,082 32,930 11.50%
  YoY % 3.99% 44.00% 12.86% -1.31% -5.28% 21.72% -
  Horiz. % 192.32% 184.93% 128.42% 113.79% 115.29% 121.72% 100.00%
NOSH 243,582 234,230 222,580 220,416 223,333 222,678 219,537 1.75%
  YoY % 3.99% 5.23% 0.98% -1.31% 0.29% 1.43% -
  Horiz. % 110.95% 106.69% 101.39% 100.40% 101.73% 101.43% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.60 % 16.10 % 18.65 % 0.68 % 2.70 % 17.35 % 17.94 % -8.39%
  YoY % -34.16% -13.67% 2,642.65% -74.81% -84.44% -3.29% -
  Horiz. % 59.09% 89.74% 103.96% 3.79% 15.05% 96.71% 100.00%
ROE 10.09 % 14.17 % 21.57 % 0.70 % 2.59 % 16.74 % 15.88 % -7.27%
  YoY % -28.79% -34.31% 2,981.43% -72.97% -84.53% 5.42% -
  Horiz. % 63.54% 89.23% 135.83% 4.41% 16.31% 105.42% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.73 22.88 21.97 17.66 16.24 17.37 13.47 10.65%
  YoY % 8.09% 4.14% 24.41% 8.74% -6.51% 28.95% -
  Horiz. % 183.59% 169.86% 163.10% 131.11% 120.56% 128.95% 100.00%
EPS 2.62 3.68 4.10 0.12 0.44 3.01 2.38 1.61%
  YoY % -28.80% -10.24% 3,316.67% -72.73% -85.38% 26.47% -
  Horiz. % 110.08% 154.62% 172.27% 5.04% 18.49% 126.47% 100.00%
DPS 3.00 1.43 1.30 0.00 0.00 0.00 0.00 -
  YoY % 109.79% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.77% 110.00% 100.00% - - - -
NAPS 0.2600 0.2600 0.1900 0.1700 0.1700 0.1800 0.1500 9.59%
  YoY % 0.00% 36.84% 11.76% 0.00% -5.56% 20.00% -
  Horiz. % 173.33% 173.33% 126.67% 113.33% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.01 6.24 5.69 4.53 4.22 4.50 3.44 12.58%
  YoY % 12.34% 9.67% 25.61% 7.35% -6.22% 30.81% -
  Horiz. % 203.78% 181.40% 165.41% 131.69% 122.67% 130.81% 100.00%
EPS 0.74 1.00 1.06 0.03 0.11 0.78 0.61 3.27%
  YoY % -26.00% -5.66% 3,433.33% -72.73% -85.90% 27.87% -
  Horiz. % 121.31% 163.93% 173.77% 4.92% 18.03% 127.87% 100.00%
DPS 0.86 0.39 0.34 0.00 0.00 0.00 0.00 -
  YoY % 120.51% 14.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.94% 114.71% 100.00% - - - -
NAPS 0.0737 0.0709 0.0492 0.0436 0.0442 0.0466 0.0383 11.52%
  YoY % 3.95% 44.11% 12.84% -1.36% -5.15% 21.67% -
  Horiz. % 192.43% 185.12% 128.46% 113.84% 115.40% 121.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3400 0.3900 0.2300 0.1000 0.0900 0.1900 0.1700 -
P/RPS 1.37 1.70 1.05 0.57 0.55 1.09 1.26 1.40%
  YoY % -19.41% 61.90% 84.21% 3.64% -49.54% -13.49% -
  Horiz. % 108.73% 134.92% 83.33% 45.24% 43.65% 86.51% 100.00%
P/EPS 12.96 10.58 5.61 83.81 20.47 6.31 7.14 10.44%
  YoY % 22.50% 88.59% -93.31% 309.43% 224.41% -11.62% -
  Horiz. % 181.51% 148.18% 78.57% 1,173.81% 286.69% 88.38% 100.00%
EY 7.71 9.45 17.82 1.19 4.89 15.86 14.01 -9.47%
  YoY % -18.41% -46.97% 1,397.48% -75.66% -69.17% 13.20% -
  Horiz. % 55.03% 67.45% 127.19% 8.49% 34.90% 113.20% 100.00%
DY 8.82 3.65 5.65 0.00 0.00 0.00 0.00 -
  YoY % 141.64% -35.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.11% 64.60% 100.00% - - - -
P/NAPS 1.31 1.50 1.21 0.59 0.53 1.06 1.13 2.49%
  YoY % -12.67% 23.97% 105.08% 11.32% -50.00% -6.19% -
  Horiz. % 115.93% 132.74% 107.08% 52.21% 46.90% 93.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 24/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.3300 0.4000 0.2600 0.1400 0.0900 0.2000 0.2600 -
P/RPS 1.33 1.75 1.18 0.79 0.55 1.15 1.93 -6.01%
  YoY % -24.00% 48.31% 49.37% 43.64% -52.17% -40.41% -
  Horiz. % 68.91% 90.67% 61.14% 40.93% 28.50% 59.59% 100.00%
P/EPS 12.58 10.86 6.34 117.33 20.47 6.64 10.92 2.38%
  YoY % 15.84% 71.29% -94.60% 473.18% 208.28% -39.19% -
  Horiz. % 115.20% 99.45% 58.06% 1,074.45% 187.45% 60.81% 100.00%
EY 7.95 9.21 15.76 0.85 4.89 15.06 9.16 -2.33%
  YoY % -13.68% -41.56% 1,754.12% -82.62% -67.53% 64.41% -
  Horiz. % 86.79% 100.55% 172.05% 9.28% 53.38% 164.41% 100.00%
DY 9.09 3.56 5.00 0.00 0.00 0.00 0.00 -
  YoY % 155.34% -28.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.80% 71.20% 100.00% - - - -
P/NAPS 1.27 1.54 1.37 0.82 0.53 1.11 1.73 -5.02%
  YoY % -17.53% 12.41% 67.07% 54.72% -52.25% -35.84% -
  Horiz. % 73.41% 89.02% 79.19% 47.40% 30.64% 64.16% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers