Highlights

[CFM] YoY TTM Result on 2016-06-30 [#1]

Stock [CFM]: COMPUTER FORMS (MALAYSIA) BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     -10.56%    YoY -     -528.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 33,581 43,571 46,480 44,547 45,119 47,955 51,017 -6.73%
  YoY % -22.93% -6.26% 4.34% -1.27% -5.91% -6.00% -
  Horiz. % 65.82% 85.40% 91.11% 87.32% 88.44% 94.00% 100.00%
PBT -2,784 -2,848 741 -1,058 -1,403 429 2,280 -
  YoY % 2.25% -484.35% 170.04% 24.59% -427.04% -81.18% -
  Horiz. % -122.11% -124.91% 32.50% -46.40% -61.54% 18.82% 100.00%
Tax -61 -64 -517 -130 1,049 -552 -883 -35.93%
  YoY % 4.69% 87.62% -297.69% -112.39% 290.04% 37.49% -
  Horiz. % 6.91% 7.25% 58.55% 14.72% -118.80% 62.51% 100.00%
NP -2,845 -2,912 224 -1,188 -354 -123 1,397 -
  YoY % 2.30% -1,400.00% 118.86% -235.59% -187.80% -108.80% -
  Horiz. % -203.65% -208.45% 16.03% -85.04% -25.34% -8.80% 100.00%
NP to SH -2,792 -3,019 -296 -1,319 -210 -143 1,315 -
  YoY % 7.52% -919.93% 77.56% -528.10% -46.85% -110.87% -
  Horiz. % -212.32% -229.58% -22.51% -100.30% -15.97% -10.87% 100.00%
Tax Rate - % - % 69.77 % - % - % 128.67 % 38.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 232.22% -
  Horiz. % 0.00% 0.00% 180.14% 0.00% 0.00% 332.22% 100.00%
Total Cost 36,426 46,483 46,256 45,735 45,473 48,078 49,620 -5.02%
  YoY % -21.64% 0.49% 1.14% 0.58% -5.42% -3.11% -
  Horiz. % 73.41% 93.68% 93.22% 92.17% 91.64% 96.89% 100.00%
Net Worth 45,920 48,790 51,659 51,985 53,299 53,299 53,709 -2.58%
  YoY % -5.88% -5.56% -0.63% -2.47% 0.00% -0.76% -
  Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 45,920 48,790 51,659 51,985 53,299 53,299 53,709 -2.58%
  YoY % -5.88% -5.56% -0.63% -2.47% 0.00% -0.76% -
  Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
NOSH 41,000 41,000 41,000 40,933 41,000 41,000 41,000 -
  YoY % 0.00% 0.00% 0.16% -0.16% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.84% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -8.47 % -6.68 % 0.48 % -2.67 % -0.78 % -0.26 % 2.74 % -
  YoY % -26.80% -1,491.67% 117.98% -242.31% -200.00% -109.49% -
  Horiz. % -309.12% -243.80% 17.52% -97.45% -28.47% -9.49% 100.00%
ROE -6.08 % -6.19 % -0.57 % -2.54 % -0.39 % -0.27 % 2.45 % -
  YoY % 1.78% -985.96% 77.56% -551.28% -44.44% -111.02% -
  Horiz. % -248.16% -252.65% -23.27% -103.67% -15.92% -11.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 81.90 106.27 113.37 108.83 110.05 116.96 124.43 -6.73%
  YoY % -22.93% -6.26% 4.17% -1.11% -5.91% -6.00% -
  Horiz. % 65.82% 85.41% 91.11% 87.46% 88.44% 94.00% 100.00%
EPS -6.81 -7.36 -0.72 -3.22 -0.51 -0.35 3.21 -
  YoY % 7.47% -922.22% 77.64% -531.37% -45.71% -110.90% -
  Horiz. % -212.15% -229.28% -22.43% -100.31% -15.89% -10.90% 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 1.1200 1.1900 1.2600 1.2700 1.3000 1.3000 1.3100 -2.58%
  YoY % -5.88% -5.56% -0.79% -2.31% 0.00% -0.76% -
  Horiz. % 85.50% 90.84% 96.18% 96.95% 99.24% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 81.90 106.27 113.37 108.65 110.05 116.96 124.43 -6.73%
  YoY % -22.93% -6.26% 4.34% -1.27% -5.91% -6.00% -
  Horiz. % 65.82% 85.41% 91.11% 87.32% 88.44% 94.00% 100.00%
EPS -6.81 -7.36 -0.72 -3.22 -0.51 -0.35 3.21 -
  YoY % 7.47% -922.22% 77.64% -531.37% -45.71% -110.90% -
  Horiz. % -212.15% -229.28% -22.43% -100.31% -15.89% -10.90% 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 1.1200 1.1900 1.2600 1.2680 1.3000 1.3000 1.3100 -2.58%
  YoY % -5.88% -5.56% -0.63% -2.46% 0.00% -0.76% -
  Horiz. % 85.50% 90.84% 96.18% 96.79% 99.24% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.2000 1.0600 1.1000 1.1400 1.1700 0.9950 0.7500 -
P/RPS 1.47 1.00 0.97 1.05 1.06 0.85 0.60 16.10%
  YoY % 47.00% 3.09% -7.62% -0.94% 24.71% 41.67% -
  Horiz. % 245.00% 166.67% 161.67% 175.00% 176.67% 141.67% 100.00%
P/EPS -17.62 -14.40 -152.36 -35.38 -228.43 -285.28 23.38 -
  YoY % -22.36% 90.55% -330.64% 84.51% 19.93% -1,320.19% -
  Horiz. % -75.36% -61.59% -651.67% -151.33% -977.03% -1,220.19% 100.00%
EY -5.67 -6.95 -0.66 -2.83 -0.44 -0.35 4.28 -
  YoY % 18.42% -953.03% 76.68% -543.18% -25.71% -108.18% -
  Horiz. % -132.48% -162.38% -15.42% -66.12% -10.28% -8.18% 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 1.07 0.89 0.87 0.90 0.90 0.77 0.57 11.06%
  YoY % 20.22% 2.30% -3.33% 0.00% 16.88% 35.09% -
  Horiz. % 187.72% 156.14% 152.63% 157.89% 157.89% 135.09% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 28/08/14 29/08/13 -
Price 1.1100 1.0500 1.1300 1.1400 1.3000 1.4000 0.7600 -
P/RPS 1.36 0.99 1.00 1.05 1.18 1.20 0.61 14.29%
  YoY % 37.37% -1.00% -4.76% -11.02% -1.67% 96.72% -
  Horiz. % 222.95% 162.30% 163.93% 172.13% 193.44% 196.72% 100.00%
P/EPS -16.30 -14.26 -156.52 -35.38 -253.81 -401.40 23.70 -
  YoY % -14.31% 90.89% -342.40% 86.06% 36.77% -1,793.67% -
  Horiz. % -68.78% -60.17% -660.42% -149.28% -1,070.93% -1,693.67% 100.00%
EY -6.13 -7.01 -0.64 -2.83 -0.39 -0.25 4.22 -
  YoY % 12.55% -995.31% 77.39% -625.64% -56.00% -105.92% -
  Horiz. % -145.26% -166.11% -15.17% -67.06% -9.24% -5.92% 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 0.99 0.88 0.90 0.90 1.00 1.08 0.58 9.32%
  YoY % 12.50% -2.22% 0.00% -10.00% -7.41% 86.21% -
  Horiz. % 170.69% 151.72% 155.17% 155.17% 172.41% 186.21% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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