Highlights

[CFM] YoY Annualized Quarter Result on 2018-12-31 [#3]

Stock [CFM]: COMPUTER FORMS (MALAYSIA) BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     38.35%    YoY -     -1,573.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 30,473 35,364 45,348 46,722 45,732 46,420 51,364 -8.33%
  YoY % -13.83% -22.02% -2.94% 2.17% -1.48% -9.63% -
  Horiz. % 59.33% 68.85% 88.29% 90.96% 89.04% 90.37% 100.00%
PBT -2,217 -3,410 206 262 -126 326 2,260 -
  YoY % 34.99% -1,750.33% -21.32% 307.37% -138.78% -85.55% -
  Horiz. % -98.11% -150.91% 9.14% 11.62% -5.60% 14.45% 100.00%
Tax 0 0 -170 -286 -220 -104 -554 -
  YoY % 0.00% 0.00% 40.47% -30.30% -111.54% 81.25% -
  Horiz. % -0.00% -0.00% 30.77% 51.68% 39.66% 18.75% 100.00%
NP -2,217 -3,410 36 -24 -346 222 1,705 -
  YoY % 34.99% -9,574.07% 250.00% 93.08% -255.69% -86.94% -
  Horiz. % -130.02% -200.00% 2.11% -1.41% -20.33% 13.06% 100.00%
NP to SH -2,122 -3,392 -202 -402 -462 284 1,610 -
  YoY % 37.42% -1,573.69% 49.67% 12.97% -262.91% -82.37% -
  Horiz. % -131.79% -210.60% -12.58% -25.00% -28.73% 17.63% 100.00%
Tax Rate - % - % 82.58 % 109.14 % - % 31.84 % 24.54 % -
  YoY % 0.00% 0.00% -24.34% 0.00% 0.00% 29.75% -
  Horiz. % 0.00% 0.00% 336.51% 444.74% 0.00% 129.75% 100.00%
Total Cost 32,690 38,774 45,312 46,746 46,078 46,197 49,658 -6.73%
  YoY % -15.69% -14.43% -3.07% 1.45% -0.26% -6.97% -
  Horiz. % 65.83% 78.08% 91.25% 94.14% 92.79% 93.03% 100.00%
Net Worth 45,100 46,739 52,069 52,889 53,709 54,530 54,940 -3.23%
  YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% -
  Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 45,100 46,739 52,069 52,889 53,709 54,530 54,940 -3.23%
  YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% -
  Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -7.28 % -9.64 % 0.08 % -0.05 % -0.76 % 0.48 % 3.32 % -
  YoY % 24.48% -12,150.00% 260.00% 93.42% -258.33% -85.54% -
  Horiz. % -219.28% -290.36% 2.41% -1.51% -22.89% 14.46% 100.00%
ROE -4.71 % -7.26 % -0.39 % -0.76 % -0.86 % 0.52 % 2.93 % -
  YoY % 35.12% -1,761.54% 48.68% 11.63% -265.38% -82.25% -
  Horiz. % -160.75% -247.78% -13.31% -25.94% -29.35% 17.75% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 74.33 86.25 110.60 113.96 111.54 113.22 125.28 -8.33%
  YoY % -13.82% -22.02% -2.95% 2.17% -1.48% -9.63% -
  Horiz. % 59.33% 68.85% 88.28% 90.96% 89.03% 90.37% 100.00%
EPS -5.17 -8.27 -0.49 -0.99 -1.13 0.69 3.93 -
  YoY % 37.48% -1,587.76% 50.51% 12.39% -263.77% -82.44% -
  Horiz. % -131.55% -210.43% -12.47% -25.19% -28.75% 17.56% 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 1.1000 1.1400 1.2700 1.2900 1.3100 1.3300 1.3400 -3.23%
  YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% -
  Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 74.33 86.25 110.60 113.96 111.54 113.22 125.28 -8.33%
  YoY % -13.82% -22.02% -2.95% 2.17% -1.48% -9.63% -
  Horiz. % 59.33% 68.85% 88.28% 90.96% 89.03% 90.37% 100.00%
EPS -5.17 -8.27 -0.49 -0.99 -1.13 0.69 3.93 -
  YoY % 37.48% -1,587.76% 50.51% 12.39% -263.77% -82.44% -
  Horiz. % -131.55% -210.43% -12.47% -25.19% -28.75% 17.56% 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 1.1000 1.1400 1.2700 1.2900 1.3100 1.3300 1.3400 -3.23%
  YoY % -3.51% -10.24% -1.55% -1.53% -1.50% -0.75% -
  Horiz. % 82.09% 85.07% 94.78% 96.27% 97.76% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.1000 1.1700 1.1300 1.0600 1.3600 1.5500 0.9000 -
P/RPS 1.48 1.36 1.02 0.93 1.22 1.37 0.72 12.75%
  YoY % 8.82% 33.33% 9.68% -23.77% -10.95% 90.28% -
  Horiz. % 205.56% 188.89% 141.67% 129.17% 169.44% 190.28% 100.00%
P/EPS -21.25 -14.14 -228.60 -107.93 -120.52 223.77 22.91 -
  YoY % -50.28% 93.81% -111.80% 10.45% -153.86% 876.74% -
  Horiz. % -92.75% -61.72% -997.82% -471.10% -526.06% 976.74% 100.00%
EY -4.71 -7.07 -0.44 -0.93 -0.83 0.45 4.36 -
  YoY % 33.38% -1,506.82% 52.69% -12.05% -284.44% -89.68% -
  Horiz. % -108.03% -162.16% -10.09% -21.33% -19.04% 10.32% 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 1.00 1.03 0.89 0.82 1.04 1.17 0.67 6.90%
  YoY % -2.91% 15.73% 8.54% -21.15% -11.11% 74.63% -
  Horiz. % 149.25% 153.73% 132.84% 122.39% 155.22% 174.63% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 26/02/18 23/02/17 26/02/16 26/02/15 27/02/14 -
Price 1.1000 1.2500 1.0700 1.0600 1.2000 1.3100 0.9000 -
P/RPS 1.48 1.45 0.97 0.93 1.08 1.16 0.72 12.75%
  YoY % 2.07% 49.48% 4.30% -13.89% -6.90% 61.11% -
  Horiz. % 205.56% 201.39% 134.72% 129.17% 150.00% 161.11% 100.00%
P/EPS -21.25 -15.11 -216.46 -107.93 -106.34 189.12 22.91 -
  YoY % -40.64% 93.02% -100.56% -1.50% -156.23% 725.49% -
  Horiz. % -92.75% -65.95% -944.83% -471.10% -464.16% 825.49% 100.00%
EY -4.71 -6.62 -0.46 -0.93 -0.94 0.53 4.36 -
  YoY % 28.85% -1,339.13% 50.54% 1.06% -277.36% -87.84% -
  Horiz. % -108.03% -151.83% -10.55% -21.33% -21.56% 12.16% 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 1.00 1.10 0.84 0.82 0.92 0.98 0.67 6.90%
  YoY % -9.09% 30.95% 2.44% -10.87% -6.12% 46.27% -
  Horiz. % 149.25% 164.18% 125.37% 122.39% 137.31% 146.27% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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