Highlights

[CUSCAPI] YoY TTM Result on 2010-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 13-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     518.25%    YoY -     1,266.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 59,883 50,306 53,824 42,044 35,764 39,138 30,889 11.65%
  YoY % 19.04% -6.54% 28.02% 17.56% -8.62% 26.71% -
  Horiz. % 193.87% 162.86% 174.25% 136.11% 115.78% 126.71% 100.00%
PBT 6,589 6,915 11,724 1,953 159 6,495 7,294 -1.68%
  YoY % -4.71% -41.02% 500.31% 1,128.30% -97.55% -10.95% -
  Horiz. % 90.33% 94.80% 160.73% 26.78% 2.18% 89.05% 100.00%
Tax -142 329 -1,359 -327 -41 -912 -978 -27.48%
  YoY % -143.16% 124.21% -315.60% -697.56% 95.50% 6.75% -
  Horiz. % 14.52% -33.64% 138.96% 33.44% 4.19% 93.25% 100.00%
NP 6,447 7,244 10,365 1,626 118 5,583 6,316 0.34%
  YoY % -11.00% -30.11% 537.45% 1,277.97% -97.89% -11.61% -
  Horiz. % 102.07% 114.69% 164.11% 25.74% 1.87% 88.39% 100.00%
NP to SH 6,416 7,244 10,365 1,626 119 5,584 6,250 0.44%
  YoY % -11.43% -30.11% 537.45% 1,266.39% -97.87% -10.66% -
  Horiz. % 102.66% 115.90% 165.84% 26.02% 1.90% 89.34% 100.00%
Tax Rate 2.16 % -4.76 % 11.59 % 16.74 % 25.79 % 14.04 % 13.41 % -26.22%
  YoY % 145.38% -141.07% -30.76% -35.09% 83.69% 4.70% -
  Horiz. % 16.11% -35.50% 86.43% 124.83% 192.32% 104.70% 100.00%
Total Cost 53,436 43,062 43,459 40,418 35,646 33,555 24,573 13.81%
  YoY % 24.09% -0.91% 7.52% 13.39% 6.23% 36.55% -
  Horiz. % 217.46% 175.24% 176.86% 164.48% 145.06% 136.55% 100.00%
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,718 7,036 2,893 0 0 0 0 -
  YoY % -47.15% 143.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.52% 243.17% 100.00% - - - -
Div Payout % 57.96 % 97.13 % 27.92 % - % - % - % - % -
  YoY % -40.33% 247.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.59% 347.89% 100.00% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 61,979 56,699 44,409 39,993 38,220 41,999 32,852 11.15%
  YoY % 9.31% 27.68% 11.04% 4.64% -9.00% 27.84% -
  Horiz. % 188.66% 172.59% 135.18% 121.74% 116.34% 127.84% 100.00%
NOSH 247,916 246,521 222,045 222,187 224,827 233,333 219,016 2.09%
  YoY % 0.57% 11.02% -0.06% -1.17% -3.65% 6.54% -
  Horiz. % 113.20% 112.56% 101.38% 101.45% 102.65% 106.54% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.77 % 14.40 % 19.26 % 3.87 % 0.33 % 14.26 % 20.45 % -10.13%
  YoY % -25.21% -25.23% 397.67% 1,072.73% -97.69% -30.27% -
  Horiz. % 52.67% 70.42% 94.18% 18.92% 1.61% 69.73% 100.00%
ROE 10.35 % 12.78 % 23.34 % 4.07 % 0.31 % 13.30 % 19.02 % -9.64%
  YoY % -19.01% -45.24% 473.46% 1,212.90% -97.67% -30.07% -
  Horiz. % 54.42% 67.19% 122.71% 21.40% 1.63% 69.93% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.15 20.41 24.24 18.92 15.91 16.77 14.10 9.37%
  YoY % 18.32% -15.80% 28.12% 18.92% -5.13% 18.94% -
  Horiz. % 171.28% 144.75% 171.91% 134.18% 112.84% 118.94% 100.00%
EPS 2.59 2.94 4.67 0.73 0.05 2.39 2.85 -1.58%
  YoY % -11.90% -37.04% 539.73% 1,360.00% -97.91% -16.14% -
  Horiz. % 90.88% 103.16% 163.86% 25.61% 1.75% 83.86% 100.00%
DPS 1.50 2.85 1.30 0.00 0.00 0.00 0.00 -
  YoY % -47.37% 119.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 219.23% 100.00% - - - -
NAPS 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 0.1500 8.88%
  YoY % 8.70% 15.00% 11.11% 5.88% -5.56% 20.00% -
  Horiz. % 166.67% 153.33% 133.33% 120.00% 113.33% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.97 5.85 6.26 4.89 4.16 4.55 3.59 11.68%
  YoY % 19.15% -6.55% 28.02% 17.55% -8.57% 26.74% -
  Horiz. % 194.15% 162.95% 174.37% 136.21% 115.88% 126.74% 100.00%
EPS 0.75 0.84 1.21 0.19 0.01 0.65 0.73 0.45%
  YoY % -10.71% -30.58% 536.84% 1,800.00% -98.46% -10.96% -
  Horiz. % 102.74% 115.07% 165.75% 26.03% 1.37% 89.04% 100.00%
DPS 0.43 0.82 0.34 0.00 0.00 0.00 0.00 -
  YoY % -47.56% 141.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.47% 241.18% 100.00% - - - -
NAPS 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 0.0382 11.16%
  YoY % 9.24% 27.66% 11.18% 4.49% -9.00% 28.01% -
  Horiz. % 188.74% 172.77% 135.34% 121.73% 116.49% 128.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 0.2500 -
P/RPS 1.39 1.81 1.11 0.48 0.57 1.25 1.77 -3.94%
  YoY % -23.20% 63.06% 131.25% -15.79% -54.40% -29.38% -
  Horiz. % 78.53% 102.26% 62.71% 27.12% 32.20% 70.62% 100.00%
P/EPS 12.94 12.59 5.78 12.30 170.04 8.78 8.76 6.71%
  YoY % 2.78% 117.82% -53.01% -92.77% 1,836.67% 0.23% -
  Horiz. % 147.72% 143.72% 65.98% 140.41% 1,941.10% 100.23% 100.00%
EY 7.73 7.94 17.29 8.13 0.59 11.40 11.41 -6.28%
  YoY % -2.64% -54.08% 112.67% 1,277.97% -94.82% -0.09% -
  Horiz. % 67.75% 69.59% 151.53% 71.25% 5.17% 99.91% 100.00%
DY 4.48 7.71 4.81 0.00 0.00 0.00 0.00 -
  YoY % -41.89% 60.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.14% 160.29% 100.00% - - - -
P/NAPS 1.34 1.61 1.35 0.50 0.53 1.17 1.67 -3.60%
  YoY % -16.77% 19.26% 170.00% -5.66% -54.70% -29.94% -
  Horiz. % 80.24% 96.41% 80.84% 29.94% 31.74% 70.06% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 30/05/07 -
Price 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 0.2500 -
P/RPS 1.08 1.72 2.02 0.53 0.57 1.31 1.77 -7.90%
  YoY % -37.21% -14.85% 281.13% -7.02% -56.49% -25.99% -
  Horiz. % 61.02% 97.18% 114.12% 29.94% 32.20% 74.01% 100.00%
P/EPS 10.05 11.91 10.50 13.66 170.04 9.19 8.76 2.31%
  YoY % -15.62% 13.43% -23.13% -91.97% 1,750.27% 4.91% -
  Horiz. % 114.73% 135.96% 119.86% 155.94% 1,941.10% 104.91% 100.00%
EY 9.95 8.40 9.53 7.32 0.59 10.88 11.41 -2.25%
  YoY % 18.45% -11.86% 30.19% 1,140.68% -94.58% -4.65% -
  Horiz. % 87.20% 73.62% 83.52% 64.15% 5.17% 95.35% 100.00%
DY 5.77 8.15 2.65 0.00 0.00 0.00 0.00 -
  YoY % -29.20% 207.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 217.74% 307.55% 100.00% - - - -
P/NAPS 1.04 1.52 2.45 0.56 0.53 1.22 1.67 -7.58%
  YoY % -31.58% -37.96% 337.50% 5.66% -56.56% -26.95% -
  Horiz. % 62.28% 91.02% 146.71% 33.53% 31.74% 73.05% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers