[CUSCAPI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.55%
YoY- 93.78%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 50,306 53,595 53,327 50,395 53,824 48,903 46,832 4.88%
PBT 6,915 8,807 11,122 10,777 11,724 10,011 6,991 -0.72%
Tax 329 -176 -138 -251 -1,359 -889 -982 -
NP 7,244 8,631 10,984 10,526 10,365 9,122 6,009 13.25%
-
NP to SH 7,244 8,631 10,984 10,526 10,365 9,122 6,009 13.25%
-
Tax Rate -4.76% 2.00% 1.24% 2.33% 11.59% 8.88% 14.05% -
Total Cost 43,062 44,964 42,343 39,869 43,459 39,781 40,823 3.62%
-
Net Worth 56,699 60,899 46,899 48,962 44,409 42,290 39,865 26.44%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,036 3,338 6,231 6,231 2,893 2,893 - -
Div Payout % 97.13% 38.68% 56.74% 59.20% 27.92% 31.72% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 56,699 60,899 46,899 48,962 44,409 42,290 39,865 26.44%
NOSH 246,521 234,230 223,333 222,554 222,045 222,580 221,475 7.39%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.40% 16.10% 20.60% 20.89% 19.26% 18.65% 12.83% -
ROE 12.78% 14.17% 23.42% 21.50% 23.34% 21.57% 15.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.41 22.88 23.88 22.64 24.24 21.97 21.15 -2.34%
EPS 2.94 3.68 4.92 4.73 4.67 4.10 2.71 5.57%
DPS 2.85 1.43 2.80 2.80 1.30 1.30 0.00 -
NAPS 0.23 0.26 0.21 0.22 0.20 0.19 0.18 17.73%
Adjusted Per Share Value based on latest NOSH - 222,554
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.32 5.67 5.64 5.33 5.70 5.18 4.96 4.77%
EPS 0.77 0.91 1.16 1.11 1.10 0.97 0.64 13.10%
DPS 0.74 0.35 0.66 0.66 0.31 0.31 0.00 -
NAPS 0.06 0.0645 0.0496 0.0518 0.047 0.0448 0.0422 26.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.37 0.39 0.41 0.46 0.27 0.23 0.17 -
P/RPS 1.81 1.70 1.72 2.03 1.11 1.05 0.80 72.25%
P/EPS 12.59 10.58 8.34 9.73 5.78 5.61 6.27 59.09%
EY 7.94 9.45 12.00 10.28 17.29 17.82 15.96 -37.18%
DY 7.71 3.65 6.83 6.09 4.81 5.65 0.00 -
P/NAPS 1.61 1.50 1.95 2.09 1.35 1.21 0.94 43.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 28/02/12 25/11/11 16/08/11 15/08/11 25/02/11 11/11/10 -
Price 0.35 0.40 0.44 0.49 0.49 0.26 0.23 -
P/RPS 1.72 1.75 1.84 2.16 2.02 1.18 1.09 35.50%
P/EPS 11.91 10.86 8.95 10.36 10.50 6.34 8.48 25.38%
EY 8.40 9.21 11.18 9.65 9.53 15.76 11.80 -20.25%
DY 8.15 3.56 6.36 5.71 2.65 5.00 0.00 -
P/NAPS 1.52 1.54 2.10 2.23 2.45 1.37 1.28 12.12%

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