[CUSCAPI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.41%
YoY- -30.18%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 26,151 11,772 58,943 46,062 31,570 12,128 53,595 -38.04%
PBT 1,000 628 6,798 4,859 3,725 619 8,806 -76.58%
Tax -34 -2 -18 -103 -78 -52 -175 -66.48%
NP 966 626 6,780 4,756 3,647 567 8,631 -76.80%
-
NP to SH 966 595 6,780 4,756 3,647 567 8,631 -76.80%
-
Tax Rate 3.40% 0.32% 0.26% 2.12% 2.09% 8.40% 1.99% -
Total Cost 25,185 11,146 52,163 41,306 27,923 11,561 44,964 -32.07%
-
Net Worth 93,483 61,979 63,635 61,288 58,743 56,699 53,993 44.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,674 3,718 3,671 3,677 3,671 3,697 3,374 24.29%
Div Payout % 483.87% 625.00% 54.15% 77.32% 100.67% 652.17% 39.10% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 93,483 61,979 63,635 61,288 58,743 56,699 53,993 44.23%
NOSH 311,612 247,916 244,750 245,154 244,765 246,521 224,973 24.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.69% 5.32% 11.50% 10.33% 11.55% 4.68% 16.10% -
ROE 1.03% 0.96% 10.65% 7.76% 6.21% 1.00% 15.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.39 4.75 24.08 18.79 12.90 4.92 23.82 -50.15%
EPS 0.31 0.24 2.77 1.94 1.49 0.23 3.83 -81.31%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.30 0.25 0.26 0.25 0.24 0.23 0.24 16.05%
Adjusted Per Share Value based on latest NOSH - 246,444
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.79 1.25 6.28 4.91 3.36 1.29 5.71 -37.99%
EPS 0.10 0.06 0.72 0.51 0.39 0.06 0.92 -77.25%
DPS 0.50 0.40 0.39 0.39 0.39 0.39 0.36 24.50%
NAPS 0.0996 0.066 0.0678 0.0653 0.0626 0.0604 0.0575 44.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.34 0.335 0.34 0.34 0.31 0.37 0.39 -
P/RPS 4.05 7.06 1.41 1.81 2.40 7.52 1.64 82.80%
P/EPS 109.68 139.58 12.27 17.53 20.81 160.87 10.17 388.84%
EY 0.91 0.72 8.15 5.71 4.81 0.62 9.84 -79.57%
DY 4.41 4.48 4.41 4.41 4.84 4.05 3.85 9.48%
P/NAPS 1.13 1.34 1.31 1.36 1.29 1.61 1.63 -21.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 -
Price 0.365 0.26 0.33 0.35 0.39 0.35 0.40 -
P/RPS 4.35 5.48 1.37 1.86 3.02 7.11 1.68 88.67%
P/EPS 117.74 108.33 11.91 18.04 26.17 152.17 10.43 403.96%
EY 0.85 0.92 8.39 5.54 3.82 0.66 9.59 -80.15%
DY 4.11 5.77 4.55 4.29 3.85 4.29 3.75 6.30%
P/NAPS 1.22 1.04 1.27 1.40 1.63 1.52 1.67 -18.90%

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