Highlights

[CFM] YoY 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 -     110.58%    YoY -     -66.99%
Quarter Report


View:


Show?  YoY % Horiz. %

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 8,169 8,375 13,895 15,340 15,276 14,471 16,588 -11.13%
  YoY % -2.46% -39.73% -9.42% 0.42% 5.56% -12.76% -
  Horiz. % 49.25% 50.49% 83.77% 92.48% 92.09% 87.24% 100.00%
PBT -770 180 663 1,301 1,314 717 1,173 -
  YoY % -527.78% -72.85% -49.04% -0.99% 83.26% -38.87% -
  Horiz. % -65.64% 15.35% 56.52% 110.91% 112.02% 61.13% 100.00%
Tax 0 6 5 -105 -103 31 -63 -
  YoY % 0.00% 20.00% 104.76% -1.94% -432.26% 149.21% -
  Horiz. % -0.00% -9.52% -7.94% 166.67% 163.49% -49.21% 100.00%
NP -770 186 668 1,196 1,211 748 1,110 -
  YoY % -513.98% -72.16% -44.15% -1.24% 61.90% -32.61% -
  Horiz. % -69.37% 16.76% 60.18% 107.75% 109.10% 67.39% 100.00%
NP to SH -773 207 627 1,057 1,143 784 1,101 -
  YoY % -473.43% -66.99% -40.68% -7.52% 45.79% -28.79% -
  Horiz. % -70.21% 18.80% 56.95% 96.00% 103.81% 71.21% 100.00%
Tax Rate - % -3.33 % -0.75 % 8.07 % 7.84 % -4.32 % 5.37 % -
  YoY % 0.00% -344.00% -109.29% 2.93% 281.48% -180.45% -
  Horiz. % 0.00% -62.01% -13.97% 150.28% 146.00% -80.45% 100.00%
Total Cost 8,939 8,189 13,227 14,144 14,065 13,723 15,478 -8.74%
  YoY % 9.16% -38.09% -6.48% 0.56% 2.49% -11.34% -
  Horiz. % 57.75% 52.91% 85.46% 91.38% 90.87% 88.66% 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 -9.43 % 2.22 % 4.81 % 7.80 % 7.93 % 5.17 % 6.69 % -
  YoY % -524.77% -53.85% -38.33% -1.64% 53.38% -22.72% -
  Horiz. % -140.96% 33.18% 71.90% 116.59% 118.54% 77.28% 100.00%
ROE -1.71 % 0.44 % 1.20 % 2.00 % 2.13 % 1.44 % 2.00 % -
  YoY % -488.64% -63.33% -40.00% -6.10% 47.92% -28.00% -
  Horiz. % -85.50% 22.00% 60.00% 100.00% 106.50% 72.00% 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 19.92 20.43 33.89 37.41 37.26 35.30 40.46 -11.13%
  YoY % -2.50% -39.72% -9.41% 0.40% 5.55% -12.75% -
  Horiz. % 49.23% 50.49% 83.76% 92.46% 92.09% 87.25% 100.00%
EPS -1.89 0.50 1.53 2.58 2.79 1.91 2.69 -
  YoY % -478.00% -67.32% -40.70% -7.53% 46.07% -29.00% -
  Horiz. % -70.26% 18.59% 56.88% 95.91% 103.72% 71.00% 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 19.92 20.43 33.89 37.41 37.26 35.30 40.46 -11.13%
  YoY % -2.50% -39.72% -9.41% 0.40% 5.55% -12.75% -
  Horiz. % 49.23% 50.49% 83.76% 92.46% 92.09% 87.25% 100.00%
EPS -1.89 0.50 1.53 2.58 2.79 1.91 2.69 -
  YoY % -478.00% -67.32% -40.70% -7.53% 46.07% -29.00% -
  Horiz. % -70.26% 18.59% 56.88% 95.91% 103.72% 71.00% 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 5.52 5.73 3.33 2.83 3.65 4.39 2.22 16.39%
  YoY % -3.66% 72.07% 17.67% -22.47% -16.86% 97.75% -
  Horiz. % 248.65% 258.11% 150.00% 127.48% 164.41% 197.75% 100.00%
P/EPS -58.34 231.74 73.89 41.12 48.78 81.06 33.51 -
  YoY % -125.17% 213.63% 79.69% -15.70% -39.82% 141.90% -
  Horiz. % -174.10% 691.55% 220.50% 122.71% 145.57% 241.90% 100.00%
EY -1.71 0.43 1.35 2.43 2.05 1.23 2.98 -
  YoY % -497.67% -68.15% -44.44% 18.54% 66.67% -58.72% -
  Horiz. % -57.38% 14.43% 45.30% 81.54% 68.79% 41.28% 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 5.52 6.12 3.16 2.83 3.22 3.71 2.22 16.39%
  YoY % -9.80% 93.67% 11.66% -12.11% -13.21% 67.12% -
  Horiz. % 248.65% 275.68% 142.34% 127.48% 145.05% 167.12% 100.00%
P/EPS -58.34 247.58 69.97 41.12 43.04 68.51 33.51 -
  YoY % -123.56% 253.84% 70.16% -4.46% -37.18% 104.45% -
  Horiz. % -174.10% 738.82% 208.80% 122.71% 128.44% 204.45% 100.00%
EY -1.71 0.40 1.43 2.43 2.32 1.46 2.98 -
  YoY % -527.50% -72.03% -41.15% 4.74% 58.90% -51.01% -
  Horiz. % -57.38% 13.42% 47.99% 81.54% 77.85% 48.99% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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