[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 36.16%
YoY- 37.62%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,570 12,128 53,595 40,144 27,234 15,417 48,903 -25.32%
PBT 3,725 619 8,806 6,904 5,089 2,511 10,011 -48.29%
Tax -78 -52 -175 -92 -86 -557 -888 -80.26%
NP 3,647 567 8,631 6,812 5,003 1,954 9,123 -45.76%
-
NP to SH 3,647 567 8,631 6,812 5,003 1,954 9,123 -45.76%
-
Tax Rate 2.09% 8.40% 1.99% 1.33% 1.69% 22.18% 8.87% -
Total Cost 27,923 11,561 44,964 33,332 22,231 13,463 39,780 -21.03%
-
Net Worth 58,743 56,699 53,993 46,749 48,918 44,409 42,227 24.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,671 3,697 3,374 3,339 3,335 - 5,778 -26.11%
Div Payout % 100.67% 652.17% 39.10% 49.02% 66.67% - 63.34% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 58,743 56,699 53,993 46,749 48,918 44,409 42,227 24.64%
NOSH 244,765 246,521 224,973 222,614 222,355 222,045 222,249 6.65%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.55% 4.68% 16.10% 16.97% 18.37% 12.67% 18.66% -
ROE 6.21% 1.00% 15.99% 14.57% 10.23% 4.40% 21.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.90 4.92 23.82 18.03 12.25 6.94 22.00 -29.96%
EPS 1.49 0.23 3.83 3.06 2.25 0.88 4.10 -49.10%
DPS 1.50 1.50 1.50 1.50 1.50 0.00 2.60 -30.72%
NAPS 0.24 0.23 0.24 0.21 0.22 0.20 0.19 16.86%
Adjusted Per Share Value based on latest NOSH - 223,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.34 1.28 5.67 4.25 2.88 1.63 5.18 -25.38%
EPS 0.39 0.06 0.91 0.72 0.53 0.21 0.97 -45.55%
DPS 0.39 0.39 0.36 0.35 0.35 0.00 0.61 -25.80%
NAPS 0.0622 0.06 0.0571 0.0495 0.0518 0.047 0.0447 24.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.37 0.39 0.41 0.46 0.27 0.23 -
P/RPS 2.40 7.52 1.64 2.27 3.76 3.89 1.05 73.60%
P/EPS 20.81 160.87 10.17 13.40 20.44 30.68 5.60 140.10%
EY 4.81 0.62 9.84 7.46 4.89 3.26 17.85 -58.31%
DY 4.84 4.05 3.85 3.66 3.26 0.00 11.30 -43.20%
P/NAPS 1.29 1.61 1.63 1.95 2.09 1.35 1.21 4.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 -
Price 0.39 0.35 0.40 0.44 0.49 0.49 0.26 -
P/RPS 3.02 7.11 1.68 2.44 4.00 7.06 1.18 87.21%
P/EPS 26.17 152.17 10.43 14.38 21.78 55.68 6.33 157.81%
EY 3.82 0.66 9.59 6.95 4.59 1.80 15.79 -61.20%
DY 3.85 4.29 3.75 3.41 3.06 0.00 10.00 -47.10%
P/NAPS 1.63 1.52 1.67 2.10 2.23 2.45 1.37 12.29%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment