[CFM] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 44.5%
YoY- -32.86%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,816 53,311 53,212 52,099 49,659 49,398 48,154 7.68%
PBT 5,161 5,184 4,431 3,140 2,289 1,567 1,327 147.10%
Tax -1,177 -1,076 -991 -1,341 -960 -922 -818 27.42%
NP 3,984 4,108 3,440 1,799 1,329 645 509 293.72%
-
NP to SH 3,729 3,827 3,213 1,669 1,155 396 190 626.28%
-
Tax Rate 22.81% 20.76% 22.37% 42.71% 41.94% 58.84% 61.64% -
Total Cost 49,832 49,203 49,772 50,300 48,330 48,753 47,645 3.03%
-
Net Worth 47,099 46,268 45,509 45,945 43,402 42,370 42,597 6.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,099 46,268 45,509 45,945 43,402 42,370 42,597 6.92%
NOSH 40,955 41,311 40,999 41,022 40,945 41,136 40,959 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.40% 7.71% 6.46% 3.45% 2.68% 1.31% 1.06% -
ROE 7.92% 8.27% 7.06% 3.63% 2.66% 0.93% 0.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 131.40 129.05 129.79 127.00 121.28 120.08 117.57 7.68%
EPS 9.10 9.26 7.84 4.07 2.82 0.96 0.46 630.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.11 1.12 1.06 1.03 1.04 6.92%
Adjusted Per Share Value based on latest NOSH - 41,022
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.11 19.92 19.89 19.47 18.56 18.46 18.00 7.66%
EPS 1.39 1.43 1.20 0.62 0.43 0.15 0.07 631.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1729 0.1701 0.1717 0.1622 0.1583 0.1592 6.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.52 0.70 0.66 0.58 0.50 0.31 -
P/RPS 0.38 0.40 0.54 0.52 0.48 0.42 0.26 28.75%
P/EPS 5.49 5.61 8.93 16.22 20.56 51.94 66.83 -81.07%
EY 18.21 17.81 11.20 6.16 4.86 1.93 1.50 427.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.63 0.59 0.55 0.49 0.30 27.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 24/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.60 0.51 0.65 0.71 0.69 0.40 0.32 -
P/RPS 0.46 0.40 0.50 0.56 0.57 0.33 0.27 42.60%
P/EPS 6.59 5.51 8.29 17.45 24.46 41.55 68.98 -79.07%
EY 15.17 18.16 12.06 5.73 4.09 2.41 1.45 377.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.59 0.63 0.65 0.39 0.31 41.13%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment