[CFM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -12.76%
YoY- 94.91%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,846 55,170 54,844 53,806 53,816 53,311 53,212 0.79%
PBT 4,151 4,351 4,849 4,983 5,161 5,184 4,431 -4.25%
Tax -914 -1,015 -1,081 -1,452 -1,177 -1,076 -991 -5.24%
NP 3,237 3,336 3,768 3,531 3,984 4,108 3,440 -3.97%
-
NP to SH 2,956 2,979 3,378 3,253 3,729 3,827 3,213 -5.40%
-
Tax Rate 22.02% 23.33% 22.29% 29.14% 22.81% 20.76% 22.37% -
Total Cost 50,609 51,834 51,076 50,275 49,832 49,203 49,772 1.11%
-
Net Worth 50,858 49,408 49,776 49,224 47,099 46,268 45,509 7.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 50,858 49,408 49,776 49,224 47,099 46,268 45,509 7.68%
NOSH 41,015 40,833 40,800 41,020 40,955 41,311 40,999 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.01% 6.05% 6.87% 6.56% 7.40% 7.71% 6.46% -
ROE 5.81% 6.03% 6.79% 6.61% 7.92% 8.27% 7.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.28 135.11 134.42 131.17 131.40 129.05 129.79 0.76%
EPS 7.21 7.30 8.28 7.93 9.10 9.26 7.84 -5.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.22 1.20 1.15 1.12 1.11 7.65%
Adjusted Per Share Value based on latest NOSH - 41,020
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.12 20.62 20.50 20.11 20.11 19.92 19.89 0.76%
EPS 1.10 1.11 1.26 1.22 1.39 1.43 1.20 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1846 0.186 0.184 0.176 0.1729 0.1701 7.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.54 0.61 0.59 0.52 0.50 0.52 0.70 -
P/RPS 0.41 0.45 0.44 0.40 0.38 0.40 0.54 -16.75%
P/EPS 7.49 8.36 7.13 6.56 5.49 5.61 8.93 -11.05%
EY 13.35 11.96 14.03 15.25 18.21 17.81 11.20 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.48 0.43 0.43 0.46 0.63 -21.26%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 25/11/10 27/08/10 27/05/10 -
Price 0.54 0.52 0.65 0.52 0.60 0.51 0.65 -
P/RPS 0.41 0.38 0.48 0.40 0.46 0.40 0.50 -12.38%
P/EPS 7.49 7.13 7.85 6.56 6.59 5.51 8.29 -6.53%
EY 13.35 14.03 12.74 15.25 15.17 18.16 12.06 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.53 0.43 0.52 0.46 0.59 -17.74%

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