[CUSCAPI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.44%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,402 50,038 54,820 59,883 60,239 59,513 57,931 -11.26%
PBT -2,922 76 3,860 6,589 6,580 6,762 7,440 -
Tax -936 -245 -122 -142 -192 -187 -165 217.06%
NP -3,858 -169 3,738 6,447 6,388 6,575 7,275 -
-
NP to SH -3,930 -200 3,707 6,416 6,388 6,575 7,275 -
-
Tax Rate - 322.37% 3.16% 2.16% 2.92% 2.77% 2.22% -
Total Cost 52,260 50,207 51,082 53,436 53,851 52,938 50,656 2.09%
-
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,718 3,718 3,718 3,718 7,351 3,697 3,697 0.37%
Div Payout % 0.00% 0.00% 100.32% 57.96% 115.08% 56.24% 50.83% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,302 107,615 111,300 61,979 63,331 61,611 58,666 42.84%
NOSH 436,097 430,461 370,999 247,916 243,582 246,444 244,444 46.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.97% -0.34% 6.82% 10.77% 10.60% 11.05% 12.56% -
ROE -3.92% -0.19% 3.33% 10.35% 10.09% 10.67% 12.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.10 11.62 14.78 24.15 24.73 24.15 23.70 -39.60%
EPS -0.90 -0.05 1.00 2.59 2.62 2.67 2.98 -
DPS 0.85 0.86 1.00 1.50 3.00 1.50 1.51 -31.75%
NAPS 0.23 0.25 0.30 0.25 0.26 0.25 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 247,916
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.12 5.30 5.80 6.34 6.38 6.30 6.13 -11.28%
EPS -0.42 -0.02 0.39 0.68 0.68 0.70 0.77 -
DPS 0.39 0.39 0.39 0.39 0.78 0.39 0.39 0.00%
NAPS 0.1062 0.1139 0.1178 0.0656 0.067 0.0652 0.0621 42.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.395 0.34 0.335 0.34 0.34 0.31 -
P/RPS 3.69 3.40 2.30 1.39 1.37 1.41 1.31 99.07%
P/EPS -45.50 -850.16 34.03 12.94 12.96 12.74 10.42 -
EY -2.20 -0.12 2.94 7.73 7.71 7.85 9.60 -
DY 2.08 2.19 2.95 4.48 8.82 4.41 4.88 -43.27%
P/NAPS 1.78 1.58 1.13 1.34 1.31 1.36 1.29 23.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 30/08/13 30/05/13 28/02/13 21/11/12 15/08/12 -
Price 0.40 0.415 0.365 0.26 0.33 0.35 0.39 -
P/RPS 3.60 3.57 2.47 1.08 1.33 1.45 1.65 67.98%
P/EPS -44.39 -893.21 36.53 10.05 12.58 13.12 13.10 -
EY -2.25 -0.11 2.74 9.95 7.95 7.62 7.63 -
DY 2.13 2.08 2.75 5.77 9.09 4.29 3.88 -32.88%
P/NAPS 1.74 1.66 1.22 1.04 1.27 1.40 1.63 4.43%

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