[CUSCAPI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -20.4%
YoY- -670.91%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 63,140 54,468 51,484 32,002 37,994 34,634 26,072 15.86%
PBT 7,450 10,178 8,646 -3,106 870 6,436 3,484 13.49%
Tax -156 -172 -1,448 -34 -322 -864 -190 -3.22%
NP 7,294 10,006 7,198 -3,140 548 5,572 3,294 14.15%
-
NP to SH 7,294 10,006 7,198 -3,140 550 5,572 3,138 15.07%
-
Tax Rate 2.09% 1.69% 16.75% - 37.01% 13.42% 5.45% -
Total Cost 55,846 44,462 44,286 35,142 37,446 29,062 22,778 16.10%
-
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,342 6,670 - - - - - -
Div Payout % 100.67% 66.67% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 58,743 48,918 39,988 35,402 38,958 35,377 21,326 18.37%
NOSH 244,765 222,355 222,160 221,267 229,166 221,111 152,330 8.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.55% 18.37% 13.98% -9.81% 1.44% 16.09% 12.63% -
ROE 12.42% 20.45% 18.00% -8.87% 1.41% 15.75% 14.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.80 24.50 23.17 14.46 16.58 15.66 17.12 7.06%
EPS 2.98 4.50 3.24 -1.42 0.24 2.52 2.06 6.34%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.18 0.16 0.17 0.16 0.14 9.39%
Adjusted Per Share Value based on latest NOSH - 223,902
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.68 5.76 5.45 3.39 4.02 3.67 2.76 15.85%
EPS 0.77 1.06 0.76 -0.33 0.06 0.59 0.33 15.15%
DPS 0.78 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0518 0.0423 0.0375 0.0412 0.0374 0.0226 18.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.31 0.46 0.12 0.10 0.17 0.22 0.16 -
P/RPS 1.20 1.88 0.52 0.69 1.03 1.40 0.93 4.33%
P/EPS 10.40 10.22 3.70 -7.05 70.83 8.73 7.77 4.97%
EY 9.61 9.78 27.00 -14.19 1.41 11.45 12.88 -4.75%
DY 9.68 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.09 0.67 0.63 1.00 1.38 1.14 2.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 16/08/10 24/02/10 18/08/08 10/08/07 28/08/06 -
Price 0.39 0.49 0.14 0.14 0.12 0.21 0.17 -
P/RPS 1.51 2.00 0.60 0.97 0.72 1.34 0.99 7.28%
P/EPS 13.09 10.89 4.32 -9.87 50.00 8.33 8.25 7.99%
EY 7.64 9.18 23.14 -10.14 2.00 12.00 12.12 -7.39%
DY 7.69 6.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.23 0.78 0.88 0.71 1.31 1.21 5.08%

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