Highlights

[CFM] YoY Quarter Result on 2018-09-30 [#2]

Stock [CFM]: COMPUTER FORMS (MALAYSIA) BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -146.04%    YoY -     -438.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,403 10,004 9,791 9,525 10,562 11,181 12,394 -4.50%
  YoY % -6.01% 2.18% 2.79% -9.82% -5.54% -9.79% -
  Horiz. % 75.87% 80.72% 79.00% 76.85% 85.22% 90.21% 100.00%
PBT -1,946 -316 -120 -468 118 539 1,340 -
  YoY % -515.82% -163.33% 74.36% -496.61% -78.11% -59.78% -
  Horiz. % -145.22% -23.58% -8.96% -34.93% 8.81% 40.22% 100.00%
Tax -5 -39 -80 -19 -67 -146 -59 -33.71%
  YoY % 87.18% 51.25% -321.05% 71.64% 54.11% -147.46% -
  Horiz. % 8.47% 66.10% 135.59% 32.20% 113.56% 247.46% 100.00%
NP -1,951 -355 -200 -487 51 393 1,281 -
  YoY % -449.58% -77.50% 58.93% -1,054.90% -87.02% -69.32% -
  Horiz. % -152.30% -27.71% -15.61% -38.02% 3.98% 30.68% 100.00%
NP to SH -1,956 -363 -306 -564 68 378 1,273 -
  YoY % -438.84% -18.63% 45.74% -929.41% -82.01% -70.31% -
  Horiz. % -153.65% -28.52% -24.04% -44.30% 5.34% 29.69% 100.00%
Tax Rate - % - % - % - % 56.78 % 27.09 % 4.40 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 109.60% 515.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1,290.45% 615.68% 100.00%
Total Cost 11,354 10,359 9,991 10,012 10,511 10,788 11,113 0.36%
  YoY % 9.61% 3.68% -0.21% -4.75% -2.57% -2.92% -
  Horiz. % 102.17% 93.22% 89.90% 90.09% 94.58% 97.08% 100.00%
Net Worth 46,739 51,250 51,659 52,889 53,709 54,120 55,350 -2.78%
  YoY % -8.80% -0.79% -2.33% -1.53% -0.76% -2.22% -
  Horiz. % 84.44% 92.59% 93.33% 95.56% 97.04% 97.78% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 46,739 51,250 51,659 52,889 53,709 54,120 55,350 -2.78%
  YoY % -8.80% -0.79% -2.33% -1.53% -0.76% -2.22% -
  Horiz. % 84.44% 92.59% 93.33% 95.56% 97.04% 97.78% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -20.75 % -3.55 % -2.04 % -5.11 % 0.48 % 3.51 % 10.34 % -
  YoY % -484.51% -74.02% 60.08% -1,164.58% -86.32% -66.05% -
  Horiz. % -200.68% -34.33% -19.73% -49.42% 4.64% 33.95% 100.00%
ROE -4.18 % -0.71 % -0.59 % -1.07 % 0.13 % 0.70 % 2.30 % -
  YoY % -488.73% -20.34% 44.86% -923.08% -81.43% -69.57% -
  Horiz. % -181.74% -30.87% -25.65% -46.52% 5.65% 30.43% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.93 24.40 23.88 23.23 25.76 27.27 30.23 -4.50%
  YoY % -6.02% 2.18% 2.80% -9.82% -5.54% -9.79% -
  Horiz. % 75.85% 80.71% 78.99% 76.84% 85.21% 90.21% 100.00%
EPS -4.77 -0.89 -0.75 -1.38 0.17 0.92 3.10 -
  YoY % -435.96% -18.67% 45.65% -911.76% -81.52% -70.32% -
  Horiz. % -153.87% -28.71% -24.19% -44.52% 5.48% 29.68% 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 1.1400 1.2500 1.2600 1.2900 1.3100 1.3200 1.3500 -2.78%
  YoY % -8.80% -0.79% -2.33% -1.53% -0.76% -2.22% -
  Horiz. % 84.44% 92.59% 93.33% 95.56% 97.04% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,400
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.93 24.40 23.88 23.23 25.76 27.27 30.23 -4.50%
  YoY % -6.02% 2.18% 2.80% -9.82% -5.54% -9.79% -
  Horiz. % 75.85% 80.71% 78.99% 76.84% 85.21% 90.21% 100.00%
EPS -4.77 -0.89 -0.75 -1.38 0.17 0.92 3.10 -
  YoY % -435.96% -18.67% 45.65% -911.76% -81.52% -70.32% -
  Horiz. % -153.87% -28.71% -24.19% -44.52% 5.48% 29.68% 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 1.1400 1.2500 1.2600 1.2900 1.3100 1.3200 1.3500 -2.78%
  YoY % -8.80% -0.79% -2.33% -1.53% -0.76% -2.22% -
  Horiz. % 84.44% 92.59% 93.33% 95.56% 97.04% 97.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.0500 1.2000 1.1200 1.4200 1.5100 0.7700 0.7900 -
P/RPS 4.58 4.92 4.69 6.11 5.86 2.82 2.61 9.82%
  YoY % -6.91% 4.90% -23.24% 4.27% 107.80% 8.05% -
  Horiz. % 175.48% 188.51% 179.69% 234.10% 224.52% 108.05% 100.00%
P/EPS -22.01 -135.54 -150.07 -103.23 910.44 83.52 25.44 -
  YoY % 83.76% 9.68% -45.37% -111.34% 990.09% 228.30% -
  Horiz. % -86.52% -532.78% -589.90% -405.78% 3,578.77% 328.30% 100.00%
EY -4.54 -0.74 -0.67 -0.97 0.11 1.20 3.93 -
  YoY % -513.51% -10.45% 30.93% -981.82% -90.83% -69.47% -
  Horiz. % -115.52% -18.83% -17.05% -24.68% 2.80% 30.53% 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 0.92 0.96 0.89 1.10 1.15 0.58 0.59 7.68%
  YoY % -4.17% 7.87% -19.09% -4.35% 98.28% -1.69% -
  Horiz. % 155.93% 162.71% 150.85% 186.44% 194.92% 98.31% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 27/11/17 28/11/16 26/11/15 25/11/14 29/11/13 29/11/12 -
Price 1.1400 1.1900 1.1200 1.4100 1.4900 0.9000 0.7400 -
P/RPS 4.97 4.88 4.69 6.07 5.78 3.30 2.45 12.51%
  YoY % 1.84% 4.05% -22.73% 5.02% 75.15% 34.69% -
  Horiz. % 202.86% 199.18% 191.43% 247.76% 235.92% 134.69% 100.00%
P/EPS -23.90 -134.41 -150.07 -102.50 898.38 97.62 23.83 -
  YoY % 82.22% 10.44% -46.41% -111.41% 820.28% 309.65% -
  Horiz. % -100.29% -564.04% -629.75% -430.13% 3,769.95% 409.65% 100.00%
EY -4.18 -0.74 -0.67 -0.98 0.11 1.02 4.20 -
  YoY % -464.86% -10.45% 31.63% -990.91% -89.22% -75.71% -
  Horiz. % -99.52% -17.62% -15.95% -23.33% 2.62% 24.29% 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 0.95 0.89 1.09 1.14 0.68 0.55 10.47%
  YoY % 5.26% 6.74% -18.35% -4.39% 67.65% 23.64% -
  Horiz. % 181.82% 172.73% 161.82% 198.18% 207.27% 123.64% 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.
 


 

266  391  499  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.09-0.01 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C5A 0.40+0.035 
 HSI-C3V 0.055+0.02 
Partners & Brokers