[CUSCAPI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.16%
YoY- -225.31%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,416 53,525 47,626 37,084 36,784 33,786 28,498 13.63%
PBT 6,478 9,205 7,724 -921 1,180 8,174 4,400 6.65%
Tax -137 -122 -1,124 -141 -332 -892 -486 -19.01%
NP 6,341 9,082 6,600 -1,062 848 7,282 3,913 8.37%
-
NP to SH 6,341 9,082 6,600 -1,062 848 7,284 3,812 8.84%
-
Tax Rate 2.11% 1.33% 14.55% - 28.14% 10.91% 11.05% -
Total Cost 55,074 44,442 41,026 38,146 35,936 26,504 24,585 14.37%
-
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,903 4,452 - - - - - -
Div Payout % 77.32% 49.02% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 61,288 46,749 39,955 37,636 37,282 37,599 22,742 17.94%
NOSH 245,154 222,614 221,973 221,388 219,310 221,174 162,443 7.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.33% 16.97% 13.86% -2.87% 2.31% 21.55% 13.73% -
ROE 10.35% 19.43% 16.52% -2.82% 2.27% 19.37% 16.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.05 24.04 21.46 16.75 16.77 15.28 17.54 6.11%
EPS 2.59 4.08 2.97 -0.48 0.39 3.29 2.35 1.63%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.18 0.17 0.17 0.17 0.14 10.13%
Adjusted Per Share Value based on latest NOSH - 221,142
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.50 5.66 5.04 3.92 3.89 3.58 3.02 13.61%
EPS 0.67 0.96 0.70 -0.11 0.09 0.77 0.40 8.96%
DPS 0.52 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0495 0.0423 0.0398 0.0395 0.0398 0.0241 17.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.41 0.17 0.09 0.12 0.23 0.17 -
P/RPS 1.36 1.71 0.79 0.54 0.72 1.51 0.97 5.78%
P/EPS 13.14 10.05 5.72 -18.75 31.03 6.98 7.24 10.43%
EY 7.61 9.95 17.49 -5.33 3.22 14.32 13.80 -9.43%
DY 5.88 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.95 0.94 0.53 0.71 1.35 1.21 1.96%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 11/11/10 24/02/10 13/11/08 07/11/07 19/12/06 -
Price 0.35 0.44 0.23 0.14 0.09 0.20 0.17 -
P/RPS 1.40 1.83 1.07 0.84 0.54 1.31 0.97 6.30%
P/EPS 13.53 10.78 7.74 -29.17 23.28 6.07 7.24 10.97%
EY 7.39 9.27 12.93 -3.43 4.30 16.47 13.80 -9.87%
DY 5.71 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.10 1.28 0.82 0.53 1.18 1.21 2.45%

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