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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 7,400 9,403 10,004 9,791 9,525 10,562 11,181 -6.64%
  YoY % -21.30% -6.01% 2.18% 2.79% -9.82% -5.54% -
  Horiz. % 66.18% 84.10% 89.47% 87.57% 85.19% 94.46% 100.00%
PBT -209 -1,946 -316 -120 -468 118 539 -
  YoY % 89.26% -515.82% -163.33% 74.36% -496.61% -78.11% -
  Horiz. % -38.78% -361.04% -58.63% -22.26% -86.83% 21.89% 100.00%
Tax 0 -5 -39 -80 -19 -67 -146 -
  YoY % 0.00% 87.18% 51.25% -321.05% 71.64% 54.11% -
  Horiz. % -0.00% 3.42% 26.71% 54.79% 13.01% 45.89% 100.00%
NP -209 -1,951 -355 -200 -487 51 393 -
  YoY % 89.29% -449.58% -77.50% 58.93% -1,054.90% -87.02% -
  Horiz. % -53.18% -496.44% -90.33% -50.89% -123.92% 12.98% 100.00%
NP to SH -201 -1,956 -363 -306 -564 68 378 -
  YoY % 89.72% -438.84% -18.63% 45.74% -929.41% -82.01% -
  Horiz. % -53.17% -517.46% -96.03% -80.95% -149.21% 17.99% 100.00%
Tax Rate - % - % - % - % - % 56.78 % 27.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 109.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 209.60% 100.00%
Total Cost 7,609 11,354 10,359 9,991 10,012 10,511 10,788 -5.65%
  YoY % -32.98% 9.61% 3.68% -0.21% -4.75% -2.57% -
  Horiz. % 70.53% 105.25% 96.02% 92.61% 92.81% 97.43% 100.00%
Net Worth 45,920 46,739 51,250 51,659 52,889 53,709 54,120 -2.70%
  YoY % -1.75% -8.80% -0.79% -2.33% -1.53% -0.76% -
  Horiz. % 84.85% 86.36% 94.70% 95.45% 97.73% 99.24% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,920 46,739 51,250 51,659 52,889 53,709 54,120 -2.70%
  YoY % -1.75% -8.80% -0.79% -2.33% -1.53% -0.76% -
  Horiz. % 84.85% 86.36% 94.70% 95.45% 97.73% 99.24% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.82 % -20.75 % -3.55 % -2.04 % -5.11 % 0.48 % 3.51 % -
  YoY % 86.41% -484.51% -74.02% 60.08% -1,164.58% -86.32% -
  Horiz. % -80.34% -591.17% -101.14% -58.12% -145.58% 13.68% 100.00%
ROE -0.44 % -4.18 % -0.71 % -0.59 % -1.07 % 0.13 % 0.70 % -
  YoY % 89.47% -488.73% -20.34% 44.86% -923.08% -81.43% -
  Horiz. % -62.86% -597.14% -101.43% -84.29% -152.86% 18.57% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.05 22.93 24.40 23.88 23.23 25.76 27.27 -6.64%
  YoY % -21.28% -6.02% 2.18% 2.80% -9.82% -5.54% -
  Horiz. % 66.19% 84.09% 89.48% 87.57% 85.19% 94.46% 100.00%
EPS -0.49 -4.77 -0.89 -0.75 -1.38 0.17 0.92 -
  YoY % 89.73% -435.96% -18.67% 45.65% -911.76% -81.52% -
  Horiz. % -53.26% -518.48% -96.74% -81.52% -150.00% 18.48% 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 1.1400 1.2500 1.2600 1.2900 1.3100 1.3200 -2.70%
  YoY % -1.75% -8.80% -0.79% -2.33% -1.53% -0.76% -
  Horiz. % 84.85% 86.36% 94.70% 95.45% 97.73% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 41,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.05 22.93 24.40 23.88 23.23 25.76 27.27 -6.64%
  YoY % -21.28% -6.02% 2.18% 2.80% -9.82% -5.54% -
  Horiz. % 66.19% 84.09% 89.48% 87.57% 85.19% 94.46% 100.00%
EPS -0.49 -4.77 -0.89 -0.75 -1.38 0.17 0.92 -
  YoY % 89.73% -435.96% -18.67% 45.65% -911.76% -81.52% -
  Horiz. % -53.26% -518.48% -96.74% -81.52% -150.00% 18.48% 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 1.1400 1.2500 1.2600 1.2900 1.3100 1.3200 -2.70%
  YoY % -1.75% -8.80% -0.79% -2.33% -1.53% -0.76% -
  Horiz. % 84.85% 86.36% 94.70% 95.45% 97.73% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.1100 1.0500 1.2000 1.1200 1.4200 1.5100 0.7700 -
P/RPS 6.15 4.58 4.92 4.69 6.11 5.86 2.82 13.87%
  YoY % 34.28% -6.91% 4.90% -23.24% 4.27% 107.80% -
  Horiz. % 218.09% 162.41% 174.47% 166.31% 216.67% 207.80% 100.00%
P/EPS -226.42 -22.01 -135.54 -150.07 -103.23 910.44 83.52 -
  YoY % -928.71% 83.76% 9.68% -45.37% -111.34% 990.09% -
  Horiz. % -271.10% -26.35% -162.28% -179.68% -123.60% 1,090.09% 100.00%
EY -0.44 -4.54 -0.74 -0.67 -0.97 0.11 1.20 -
  YoY % 90.31% -513.51% -10.45% 30.93% -981.82% -90.83% -
  Horiz. % -36.67% -378.33% -61.67% -55.83% -80.83% 9.17% 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 0.92 0.96 0.89 1.10 1.15 0.58 9.32%
  YoY % 7.61% -4.17% 7.87% -19.09% -4.35% 98.28% -
  Horiz. % 170.69% 158.62% 165.52% 153.45% 189.66% 198.28% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 27/11/17 28/11/16 26/11/15 25/11/14 29/11/13 -
Price 1.1000 1.1400 1.1900 1.1200 1.4100 1.4900 0.9000 -
P/RPS 6.09 4.97 4.88 4.69 6.07 5.78 3.30 10.75%
  YoY % 22.54% 1.84% 4.05% -22.73% 5.02% 75.15% -
  Horiz. % 184.55% 150.61% 147.88% 142.12% 183.94% 175.15% 100.00%
P/EPS -224.38 -23.90 -134.41 -150.07 -102.50 898.38 97.62 -
  YoY % -838.83% 82.22% 10.44% -46.41% -111.41% 820.28% -
  Horiz. % -229.85% -24.48% -137.69% -153.73% -105.00% 920.28% 100.00%
EY -0.45 -4.18 -0.74 -0.67 -0.98 0.11 1.02 -
  YoY % 89.23% -464.86% -10.45% 31.63% -990.91% -89.22% -
  Horiz. % -44.12% -409.80% -72.55% -65.69% -96.08% 10.78% 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 0.98 1.00 0.95 0.89 1.09 1.14 0.68 6.28%
  YoY % -2.00% 5.26% 6.74% -18.35% -4.39% 67.65% -
  Horiz. % 144.12% 147.06% 139.71% 130.88% 160.29% 167.65% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers