[CUSCAPI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CUSCAPI] CUSCAPI BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.43%
YoY- -70.98%
Quarter Report
Latest QR
Upcoming QR
CUSCAPI's Result
CUSCAPI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 58,943 46,062 31,570 12,128 53,595 40,144 27,234 66.92%
PBT 6,798 4,859 3,725 619 8,806 6,904 5,089 21.18%
Tax -18 -103 -78 -52 -175 -92 -86 -64.58%
NP 6,780 4,756 3,647 567 8,631 6,812 5,003 22.34%
-
NP to SH 6,780 4,756 3,647 567 8,631 6,812 5,003 22.34%
-
Tax Rate 0.26% 2.12% 2.09% 8.40% 1.99% 1.33% 1.69% -
Total Cost 52,163 41,306 27,923 11,561 44,964 33,332 22,231 76.12%
-
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,671 3,677 3,671 3,697 3,374 3,339 3,335 6.57%
Div Payout % 54.15% 77.32% 100.67% 652.17% 39.10% 49.02% 66.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,635 61,288 58,743 56,699 53,993 46,749 48,918 19.07%
NOSH 244,750 245,154 244,765 246,521 224,973 222,614 222,355 6.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.50% 10.33% 11.55% 4.68% 16.10% 16.97% 18.37% -
ROE 10.65% 7.76% 6.21% 1.00% 15.99% 14.57% 10.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.08 18.79 12.90 4.92 23.82 18.03 12.25 56.59%
EPS 2.77 1.94 1.49 0.23 3.83 3.06 2.25 14.79%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.26 0.25 0.24 0.23 0.24 0.21 0.22 11.72%
Adjusted Per Share Value based on latest NOSH - 246,521
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.24 4.87 3.34 1.28 5.67 4.25 2.88 67.04%
EPS 0.72 0.50 0.39 0.06 0.91 0.72 0.53 22.54%
DPS 0.39 0.39 0.39 0.39 0.36 0.35 0.35 7.44%
NAPS 0.0673 0.0649 0.0622 0.06 0.0571 0.0495 0.0518 18.97%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.34 0.31 0.37 0.39 0.41 0.46 -
P/RPS 1.41 1.81 2.40 7.52 1.64 2.27 3.76 -47.84%
P/EPS 12.27 17.53 20.81 160.87 10.17 13.40 20.44 -28.72%
EY 8.15 5.71 4.81 0.62 9.84 7.46 4.89 40.35%
DY 4.41 4.41 4.84 4.05 3.85 3.66 3.26 22.20%
P/NAPS 1.31 1.36 1.29 1.61 1.63 1.95 2.09 -26.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 15/08/12 10/05/12 28/02/12 25/11/11 16/08/11 -
Price 0.33 0.35 0.39 0.35 0.40 0.44 0.49 -
P/RPS 1.37 1.86 3.02 7.11 1.68 2.44 4.00 -50.88%
P/EPS 11.91 18.04 26.17 152.17 10.43 14.38 21.78 -33.00%
EY 8.39 5.54 3.82 0.66 9.59 6.95 4.59 49.22%
DY 4.55 4.29 3.85 4.29 3.75 3.41 3.06 30.11%
P/NAPS 1.27 1.40 1.63 1.52 1.67 2.10 2.23 -31.17%

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