Highlights

[CUSCAPI] YoY TTM Result on 2011-03-31 [#1]

Stock [CUSCAPI]: CUSCAPI BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     13.63%    YoY -     537.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 49,941 59,883 50,306 53,824 42,044 35,764 39,138 4.14%
  YoY % -16.60% 19.04% -6.54% 28.02% 17.56% -8.62% -
  Horiz. % 127.60% 153.00% 128.53% 137.52% 107.43% 91.38% 100.00%
PBT -3,193 6,589 6,915 11,724 1,953 159 6,495 -
  YoY % -148.46% -4.71% -41.02% 500.31% 1,128.30% -97.55% -
  Horiz. % -49.16% 101.45% 106.47% 180.51% 30.07% 2.45% 100.00%
Tax -849 -142 329 -1,359 -327 -41 -912 -1.19%
  YoY % -497.89% -143.16% 124.21% -315.60% -697.56% 95.50% -
  Horiz. % 93.09% 15.57% -36.07% 149.01% 35.86% 4.50% 100.00%
NP -4,042 6,447 7,244 10,365 1,626 118 5,583 -
  YoY % -162.70% -11.00% -30.11% 537.45% 1,277.97% -97.89% -
  Horiz. % -72.40% 115.48% 129.75% 185.65% 29.12% 2.11% 100.00%
NP to SH -4,101 6,416 7,244 10,365 1,626 119 5,584 -
  YoY % -163.92% -11.43% -30.11% 537.45% 1,266.39% -97.87% -
  Horiz. % -73.44% 114.90% 129.73% 185.62% 29.12% 2.13% 100.00%
Tax Rate - % 2.16 % -4.76 % 11.59 % 16.74 % 25.79 % 14.04 % -
  YoY % 0.00% 145.38% -141.07% -30.76% -35.09% 83.69% -
  Horiz. % 0.00% 15.38% -33.90% 82.55% 119.23% 183.69% 100.00%
Total Cost 53,983 53,436 43,062 43,459 40,418 35,646 33,555 8.24%
  YoY % 1.02% 24.09% -0.91% 7.52% 13.39% 6.23% -
  Horiz. % 160.88% 159.25% 128.33% 129.52% 120.45% 106.23% 100.00%
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 3,718 7,036 2,893 0 0 0 -
  YoY % 0.00% -47.15% 143.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.52% 243.17% 100.00% - - -
Div Payout % - % 57.96 % 97.13 % 27.92 % - % - % - % -
  YoY % 0.00% -40.33% 247.89% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 207.59% 347.89% 100.00% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 84,799 61,979 56,699 44,409 39,993 38,220 41,999 12.42%
  YoY % 36.82% 9.31% 27.68% 11.04% 4.64% -9.00% -
  Horiz. % 201.90% 147.57% 135.00% 105.74% 95.22% 91.00% 100.00%
NOSH 423,999 247,916 246,521 222,045 222,187 224,827 233,333 10.46%
  YoY % 71.03% 0.57% 11.02% -0.06% -1.17% -3.65% -
  Horiz. % 181.71% 106.25% 105.65% 95.16% 95.22% 96.35% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -8.09 % 10.77 % 14.40 % 19.26 % 3.87 % 0.33 % 14.26 % -
  YoY % -175.12% -25.21% -25.23% 397.67% 1,072.73% -97.69% -
  Horiz. % -56.73% 75.53% 100.98% 135.06% 27.14% 2.31% 100.00%
ROE -4.84 % 10.35 % 12.78 % 23.34 % 4.07 % 0.31 % 13.30 % -
  YoY % -146.76% -19.01% -45.24% 473.46% 1,212.90% -97.67% -
  Horiz. % -36.39% 77.82% 96.09% 175.49% 30.60% 2.33% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.78 24.15 20.41 24.24 18.92 15.91 16.77 -5.71%
  YoY % -51.22% 18.32% -15.80% 28.12% 18.92% -5.13% -
  Horiz. % 70.24% 144.01% 121.71% 144.54% 112.82% 94.87% 100.00%
EPS -0.97 2.59 2.94 4.67 0.73 0.05 2.39 -
  YoY % -137.45% -11.90% -37.04% 539.73% 1,360.00% -97.91% -
  Horiz. % -40.59% 108.37% 123.01% 195.40% 30.54% 2.09% 100.00%
DPS 0.00 1.50 2.85 1.30 0.00 0.00 0.00 -
  YoY % 0.00% -47.37% 119.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 219.23% 100.00% - - -
NAPS 0.2000 0.2500 0.2300 0.2000 0.1800 0.1700 0.1800 1.77%
  YoY % -20.00% 8.70% 15.00% 11.11% 5.88% -5.56% -
  Horiz. % 111.11% 138.89% 127.78% 111.11% 100.00% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 859,269
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.81 6.97 5.85 6.26 4.89 4.16 4.55 4.16%
  YoY % -16.64% 19.15% -6.55% 28.02% 17.55% -8.57% -
  Horiz. % 127.69% 153.19% 128.57% 137.58% 107.47% 91.43% 100.00%
EPS -0.48 0.75 0.84 1.21 0.19 0.01 0.65 -
  YoY % -164.00% -10.71% -30.58% 536.84% 1,800.00% -98.46% -
  Horiz. % -73.85% 115.38% 129.23% 186.15% 29.23% 1.54% 100.00%
DPS 0.00 0.43 0.82 0.34 0.00 0.00 0.00 -
  YoY % 0.00% -47.56% 141.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.47% 241.18% 100.00% - - -
NAPS 0.0987 0.0721 0.0660 0.0517 0.0465 0.0445 0.0489 12.41%
  YoY % 36.89% 9.24% 27.66% 11.18% 4.49% -9.00% -
  Horiz. % 201.84% 147.44% 134.97% 105.73% 95.09% 91.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3800 0.3350 0.3700 0.2700 0.0900 0.0900 0.2100 -
P/RPS 3.23 1.39 1.81 1.11 0.48 0.57 1.25 17.13%
  YoY % 132.37% -23.20% 63.06% 131.25% -15.79% -54.40% -
  Horiz. % 258.40% 111.20% 144.80% 88.80% 38.40% 45.60% 100.00%
P/EPS -39.29 12.94 12.59 5.78 12.30 170.04 8.78 -
  YoY % -403.63% 2.78% 117.82% -53.01% -92.77% 1,836.67% -
  Horiz. % -447.49% 147.38% 143.39% 65.83% 140.09% 1,936.67% 100.00%
EY -2.55 7.73 7.94 17.29 8.13 0.59 11.40 -
  YoY % -132.99% -2.64% -54.08% 112.67% 1,277.97% -94.82% -
  Horiz. % -22.37% 67.81% 69.65% 151.67% 71.32% 5.18% 100.00%
DY 0.00 4.48 7.71 4.81 0.00 0.00 0.00 -
  YoY % 0.00% -41.89% 60.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.14% 160.29% 100.00% - - -
P/NAPS 1.90 1.34 1.61 1.35 0.50 0.53 1.17 8.41%
  YoY % 41.79% -16.77% 19.26% 170.00% -5.66% -54.70% -
  Horiz. % 162.39% 114.53% 137.61% 115.38% 42.74% 45.30% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 10/05/12 15/08/11 13/05/10 19/05/09 13/05/08 -
Price 0.4000 0.2600 0.3500 0.4900 0.1000 0.0900 0.2200 -
P/RPS 3.40 1.08 1.72 2.02 0.53 0.57 1.31 17.22%
  YoY % 214.81% -37.21% -14.85% 281.13% -7.02% -56.49% -
  Horiz. % 259.54% 82.44% 131.30% 154.20% 40.46% 43.51% 100.00%
P/EPS -41.36 10.05 11.91 10.50 13.66 170.04 9.19 -
  YoY % -511.54% -15.62% 13.43% -23.13% -91.97% 1,750.27% -
  Horiz. % -450.05% 109.36% 129.60% 114.25% 148.64% 1,850.27% 100.00%
EY -2.42 9.95 8.40 9.53 7.32 0.59 10.88 -
  YoY % -124.32% 18.45% -11.86% 30.19% 1,140.68% -94.58% -
  Horiz. % -22.24% 91.45% 77.21% 87.59% 67.28% 5.42% 100.00%
DY 0.00 5.77 8.15 2.65 0.00 0.00 0.00 -
  YoY % 0.00% -29.20% 207.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 217.74% 307.55% 100.00% - - -
P/NAPS 2.00 1.04 1.52 2.45 0.56 0.53 1.22 8.58%
  YoY % 92.31% -31.58% -37.96% 337.50% 5.66% -56.56% -
  Horiz. % 163.93% 85.25% 124.59% 200.82% 45.90% 43.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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