Highlights

[CUSCAPI] YoY TTM Result on 2009-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 19-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -87.88%    YoY -     -97.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 50,306 53,824 42,044 35,764 39,138 30,889 20,327 16.29%
  YoY % -6.54% 28.02% 17.56% -8.62% 26.71% 51.96% -
  Horiz. % 247.48% 264.79% 206.84% 175.94% 192.54% 151.96% 100.00%
PBT 6,915 11,724 1,953 159 6,495 7,294 -2,299 -
  YoY % -41.02% 500.31% 1,128.30% -97.55% -10.95% 417.27% -
  Horiz. % -300.78% -509.96% -84.95% -6.92% -282.51% -317.27% 100.00%
Tax 329 -1,359 -327 -41 -912 -978 256 4.27%
  YoY % 124.21% -315.60% -697.56% 95.50% 6.75% -482.03% -
  Horiz. % 128.52% -530.86% -127.73% -16.02% -356.25% -382.03% 100.00%
NP 7,244 10,365 1,626 118 5,583 6,316 -2,043 -
  YoY % -30.11% 537.45% 1,277.97% -97.89% -11.61% 409.15% -
  Horiz. % -354.58% -507.34% -79.59% -5.78% -273.27% -309.15% 100.00%
NP to SH 7,244 10,365 1,626 119 5,584 6,250 -1,823 -
  YoY % -30.11% 537.45% 1,266.39% -97.87% -10.66% 442.84% -
  Horiz. % -397.37% -568.57% -89.19% -6.53% -306.31% -342.84% 100.00%
Tax Rate -4.76 % 11.59 % 16.74 % 25.79 % 14.04 % 13.41 % - % -
  YoY % -141.07% -30.76% -35.09% 83.69% 4.70% 0.00% -
  Horiz. % -35.50% 86.43% 124.83% 192.32% 104.70% 100.00% -
Total Cost 43,062 43,459 40,418 35,646 33,555 24,573 22,370 11.52%
  YoY % -0.91% 7.52% 13.39% 6.23% 36.55% 9.85% -
  Horiz. % 192.50% 194.27% 180.68% 159.35% 150.00% 109.85% 100.00%
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
  YoY % 27.68% 11.04% 4.64% -9.00% 27.84% 68.47% -
  Horiz. % 290.77% 227.74% 205.10% 196.00% 215.38% 168.47% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,036 2,893 0 0 0 0 0 -
  YoY % 143.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.17% 100.00% - - - - -
Div Payout % 97.13 % 27.92 % - % - % - % - % - % -
  YoY % 247.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 347.89% 100.00% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 56,699 44,409 39,993 38,220 41,999 32,852 19,499 19.45%
  YoY % 27.68% 11.04% 4.64% -9.00% 27.84% 68.47% -
  Horiz. % 290.77% 227.74% 205.10% 196.00% 215.38% 168.47% 100.00%
NOSH 246,521 222,045 222,187 224,827 233,333 219,016 150,000 8.62%
  YoY % 11.02% -0.06% -1.17% -3.65% 6.54% 46.01% -
  Horiz. % 164.35% 148.03% 148.12% 149.89% 155.56% 146.01% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.40 % 19.26 % 3.87 % 0.33 % 14.26 % 20.45 % -10.05 % -
  YoY % -25.23% 397.67% 1,072.73% -97.69% -30.27% 303.48% -
  Horiz. % -143.28% -191.64% -38.51% -3.28% -141.89% -203.48% 100.00%
ROE 12.78 % 23.34 % 4.07 % 0.31 % 13.30 % 19.02 % -9.35 % -
  YoY % -45.24% 473.46% 1,212.90% -97.67% -30.07% 303.42% -
  Horiz. % -136.68% -249.63% -43.53% -3.32% -142.25% -203.42% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.41 24.24 18.92 15.91 16.77 14.10 13.55 7.06%
  YoY % -15.80% 28.12% 18.92% -5.13% 18.94% 4.06% -
  Horiz. % 150.63% 178.89% 139.63% 117.42% 123.76% 104.06% 100.00%
EPS 2.94 4.67 0.73 0.05 2.39 2.85 -1.22 -
  YoY % -37.04% 539.73% 1,360.00% -97.91% -16.14% 333.61% -
  Horiz. % -240.98% -382.79% -59.84% -4.10% -195.90% -233.61% 100.00%
DPS 2.85 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 119.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 219.23% 100.00% - - - - -
NAPS 0.2300 0.2000 0.1800 0.1700 0.1800 0.1500 0.1300 9.97%
  YoY % 15.00% 11.11% 5.88% -5.56% 20.00% 15.38% -
  Horiz. % 176.92% 153.85% 138.46% 130.77% 138.46% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.85 6.26 4.89 4.16 4.55 3.59 2.37 16.24%
  YoY % -6.55% 28.02% 17.55% -8.57% 26.74% 51.48% -
  Horiz. % 246.84% 264.14% 206.33% 175.53% 191.98% 151.48% 100.00%
EPS 0.84 1.21 0.19 0.01 0.65 0.73 -0.21 -
  YoY % -30.58% 536.84% 1,800.00% -98.46% -10.96% 447.62% -
  Horiz. % -400.00% -576.19% -90.48% -4.76% -309.52% -347.62% 100.00%
DPS 0.82 0.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % 141.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.18% 100.00% - - - - -
NAPS 0.0660 0.0517 0.0465 0.0445 0.0489 0.0382 0.0227 19.45%
  YoY % 27.66% 11.18% 4.49% -9.00% 28.01% 68.28% -
  Horiz. % 290.75% 227.75% 204.85% 196.04% 215.42% 168.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3700 0.2700 0.0900 0.0900 0.2100 0.2500 0.1400 -
P/RPS 1.81 1.11 0.48 0.57 1.25 1.77 1.03 9.84%
  YoY % 63.06% 131.25% -15.79% -54.40% -29.38% 71.84% -
  Horiz. % 175.73% 107.77% 46.60% 55.34% 121.36% 171.84% 100.00%
P/EPS 12.59 5.78 12.30 170.04 8.78 8.76 -11.52 -
  YoY % 117.82% -53.01% -92.77% 1,836.67% 0.23% 176.04% -
  Horiz. % -109.29% -50.17% -106.77% -1,476.04% -76.22% -76.04% 100.00%
EY 7.94 17.29 8.13 0.59 11.40 11.41 -8.68 -
  YoY % -54.08% 112.67% 1,277.97% -94.82% -0.09% 231.45% -
  Horiz. % -91.47% -199.19% -93.66% -6.80% -131.34% -131.45% 100.00%
DY 7.71 4.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 60.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.29% 100.00% - - - - -
P/NAPS 1.61 1.35 0.50 0.53 1.17 1.67 1.08 6.87%
  YoY % 19.26% 170.00% -5.66% -54.70% -29.94% 54.63% -
  Horiz. % 149.07% 125.00% 46.30% 49.07% 108.33% 154.63% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 26/05/06 -
Price 0.3500 0.4900 0.1000 0.0900 0.2200 0.2500 0.1400 -
P/RPS 1.72 2.02 0.53 0.57 1.31 1.77 1.03 8.91%
  YoY % -14.85% 281.13% -7.02% -56.49% -25.99% 71.84% -
  Horiz. % 166.99% 196.12% 51.46% 55.34% 127.18% 171.84% 100.00%
P/EPS 11.91 10.50 13.66 170.04 9.19 8.76 -11.52 -
  YoY % 13.43% -23.13% -91.97% 1,750.27% 4.91% 176.04% -
  Horiz. % -103.39% -91.15% -118.58% -1,476.04% -79.77% -76.04% 100.00%
EY 8.40 9.53 7.32 0.59 10.88 11.41 -8.68 -
  YoY % -11.86% 30.19% 1,140.68% -94.58% -4.65% 231.45% -
  Horiz. % -96.77% -109.79% -84.33% -6.80% -125.35% -131.45% 100.00%
DY 8.15 2.65 0.00 0.00 0.00 0.00 0.00 -
  YoY % 207.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.55% 100.00% - - - - -
P/NAPS 1.52 2.45 0.56 0.53 1.22 1.67 1.08 5.86%
  YoY % -37.96% 337.50% 5.66% -56.56% -26.95% 54.63% -
  Horiz. % 140.74% 226.85% 51.85% 49.07% 112.96% 154.63% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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