Highlights

[CFM] YoY Annualized Quarter Result on 2020-06-30 [#1]

Stock [CFM]: COMPUTER FORMS (MALAYSIA) BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     109.27%    YoY -     107.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 27,144 29,144 34,976 40,444 39,644 37,992 39,124 -5.91%
  YoY % -6.86% -16.67% -13.52% 2.02% 4.35% -2.89% -
  Horiz. % 69.38% 74.49% 89.40% 103.37% 101.33% 97.11% 100.00%
PBT 176 -2,736 -3,168 -768 -3,936 -3,760 -2,360 -
  YoY % 106.43% 13.64% -312.50% 80.49% -4.68% -59.32% -
  Horiz. % -7.46% 115.93% 134.24% 32.54% 166.78% 159.32% 100.00%
Tax 0 0 0 -376 -116 -176 -168 -
  YoY % 0.00% 0.00% 0.00% -224.14% 34.09% -4.76% -
  Horiz. % -0.00% -0.00% -0.00% 223.81% 69.05% 104.76% 100.00%
NP 176 -2,736 -3,168 -1,144 -4,052 -3,936 -2,528 -
  YoY % 106.43% 13.64% -176.92% 71.77% -2.95% -55.70% -
  Horiz. % -6.96% 108.23% 125.32% 45.25% 160.28% 155.70% 100.00%
NP to SH 176 -2,472 -3,180 -1,664 -4,208 -3,704 -2,556 -
  YoY % 107.12% 22.26% -91.11% 60.46% -13.61% -44.91% -
  Horiz. % -6.89% 96.71% 124.41% 65.10% 164.63% 144.91% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,968 31,880 38,144 41,588 43,696 41,928 41,652 -6.98%
  YoY % -15.41% -16.42% -8.28% -4.82% 4.22% 0.66% -
  Horiz. % 64.75% 76.54% 91.58% 99.85% 104.91% 100.66% 100.00%
Net Worth 44,690 45,920 48,790 51,659 52,069 53,299 53,299 -2.89%
  YoY % -2.68% -5.88% -5.56% -0.79% -2.31% 0.00% -
  Horiz. % 83.85% 86.15% 91.54% 96.92% 97.69% 100.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 44,690 45,920 48,790 51,659 52,069 53,299 53,299 -2.89%
  YoY % -2.68% -5.88% -5.56% -0.79% -2.31% 0.00% -
  Horiz. % 83.85% 86.15% 91.54% 96.92% 97.69% 100.00% 100.00%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.65 % -9.39 % -9.06 % -2.83 % -10.22 % -10.36 % -6.46 % -
  YoY % 106.92% -3.64% -220.14% 72.31% 1.35% -60.37% -
  Horiz. % -10.06% 145.36% 140.25% 43.81% 158.20% 160.37% 100.00%
ROE 0.39 % -5.38 % -6.52 % -3.22 % -8.08 % -6.95 % -4.80 % -
  YoY % 107.25% 17.48% -102.48% 60.15% -16.26% -44.79% -
  Horiz. % -8.12% 112.08% 135.83% 67.08% 168.33% 144.79% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.20 71.08 85.31 98.64 96.69 92.66 95.42 -5.91%
  YoY % -6.87% -16.68% -13.51% 2.02% 4.35% -2.89% -
  Horiz. % 69.38% 74.49% 89.40% 103.37% 101.33% 97.11% 100.00%
EPS 0.44 -6.04 -7.76 -4.04 -10.28 -9.04 -6.24 -
  YoY % 107.28% 22.16% -92.08% 60.70% -13.72% -44.87% -
  Horiz. % -7.05% 96.79% 124.36% 64.74% 164.74% 144.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 1.1200 1.1900 1.2600 1.2700 1.3000 1.3000 -2.89%
  YoY % -2.68% -5.88% -5.56% -0.79% -2.31% 0.00% -
  Horiz. % 83.85% 86.15% 91.54% 96.92% 97.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.20 71.08 85.31 98.64 96.69 92.66 95.42 -5.91%
  YoY % -6.87% -16.68% -13.51% 2.02% 4.35% -2.89% -
  Horiz. % 69.38% 74.49% 89.40% 103.37% 101.33% 97.11% 100.00%
EPS 0.44 -6.04 -7.76 -4.04 -10.28 -9.04 -6.24 -
  YoY % 107.28% 22.16% -92.08% 60.70% -13.72% -44.87% -
  Horiz. % -7.05% 96.79% 124.36% 64.74% 164.74% 144.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 1.1200 1.1900 1.2600 1.2700 1.3000 1.3000 -2.89%
  YoY % -2.68% -5.88% -5.56% -0.79% -2.31% 0.00% -
  Horiz. % 83.85% 86.15% 91.54% 96.92% 97.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0600 1.2000 1.0600 1.1000 1.1400 1.1700 0.9950 -
P/RPS 1.60 1.69 1.24 1.12 1.18 1.26 1.04 7.44%
  YoY % -5.33% 36.29% 10.71% -5.08% -6.35% 21.15% -
  Horiz. % 153.85% 162.50% 119.23% 107.69% 113.46% 121.15% 100.00%
P/EPS 246.93 -19.90 -13.67 -27.10 -11.11 -12.95 -15.96 -
  YoY % 1,340.85% -45.57% 49.56% -143.92% 14.21% 18.86% -
  Horiz. % -1,547.18% 124.69% 85.65% 169.80% 69.61% 81.14% 100.00%
EY 0.40 -5.02 -7.32 -3.69 -9.00 -7.72 -6.27 -
  YoY % 107.97% 31.42% -98.37% 59.00% -16.58% -23.13% -
  Horiz. % -6.38% 80.06% 116.75% 58.85% 143.54% 123.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.07 0.89 0.87 0.90 0.90 0.77 3.92%
  YoY % -9.35% 20.22% 2.30% -3.33% 0.00% 16.88% -
  Horiz. % 125.97% 138.96% 115.58% 112.99% 116.88% 116.88% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 28/08/14 -
Price 1.0300 1.1100 1.0500 1.1300 1.1400 1.3000 1.4000 -
P/RPS 1.56 1.56 1.23 1.15 1.18 1.40 1.47 0.99%
  YoY % 0.00% 26.83% 6.96% -2.54% -15.71% -4.76% -
  Horiz. % 106.12% 106.12% 83.67% 78.23% 80.27% 95.24% 100.00%
P/EPS 239.94 -18.41 -13.54 -27.84 -11.11 -14.39 -22.46 -
  YoY % 1,403.31% -35.97% 51.36% -150.59% 22.79% 35.93% -
  Horiz. % -1,068.30% 81.97% 60.28% 123.95% 49.47% 64.07% 100.00%
EY 0.42 -5.43 -7.39 -3.59 -9.00 -6.95 -4.45 -
  YoY % 107.73% 26.52% -105.85% 60.11% -29.50% -56.18% -
  Horiz. % -9.44% 122.02% 166.07% 80.67% 202.25% 156.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 0.99 0.88 0.90 0.90 1.00 1.08 -2.29%
  YoY % -5.05% 12.50% -2.22% 0.00% -10.00% -7.41% -
  Horiz. % 87.04% 91.67% 81.48% 83.33% 83.33% 92.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS