[CFM] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -94.38%
YoY- 37.42%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 20,146 21,515 22,855 26,523 34,011 35,042 34,299 -8.47%
PBT 62,221 89 -1,663 -2,558 155 197 -95 -
Tax -290 0 0 0 -128 -215 -165 9.84%
NP 61,931 89 -1,663 -2,558 27 -18 -260 -
-
NP to SH 81,910 148 -1,592 -2,544 -152 -302 -347 -
-
Tax Rate 0.47% 0.00% - - 82.58% 109.14% - -
Total Cost -41,785 21,426 24,518 29,081 33,984 35,060 34,559 -
-
Net Worth 65,599 44,690 45,100 46,739 52,069 52,889 53,709 3.38%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 41,000 - - - - - - -
Div Payout % 50.05% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 65,599 44,690 45,100 46,739 52,069 52,889 53,709 3.38%
NOSH 205,000 41,000 41,000 41,000 41,000 41,000 41,000 30.73%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 307.41% 0.41% -7.28% -9.64% 0.08% -0.05% -0.76% -
ROE 124.86% 0.33% -3.53% -5.44% -0.29% -0.57% -0.65% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.83 52.48 55.74 64.69 82.95 85.47 83.66 -29.99%
EPS 48.57 0.36 -3.88 -6.20 -0.37 -0.74 -0.85 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 1.09 1.10 1.14 1.27 1.29 1.31 -20.91%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.53 8.04 8.54 9.91 12.71 13.10 12.82 -8.47%
EPS 30.61 0.06 -0.59 -0.95 -0.06 -0.11 -0.13 -
DPS 15.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.167 0.1685 0.1747 0.1946 0.1977 0.2007 3.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.625 2.26 1.10 1.17 1.13 1.06 1.36 -
P/RPS 6.36 4.31 1.97 1.81 1.36 1.24 1.63 25.44%
P/EPS 1.56 626.08 -28.33 -18.86 -304.80 -143.91 -160.69 -
EY 63.93 0.16 -3.53 -5.30 -0.33 -0.69 -0.62 -
DY 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.07 1.00 1.03 0.89 0.82 1.04 11.03%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 26/02/19 26/02/18 23/02/17 26/02/16 -
Price 0.585 0.00 1.10 1.25 1.07 1.06 1.20 -
P/RPS 5.95 0.00 1.97 1.93 1.29 1.24 1.43 26.79%
P/EPS 1.46 0.00 -28.33 -20.15 -288.62 -143.91 -141.79 -
EY 68.30 0.00 -3.53 -4.96 -0.35 -0.69 -0.71 -
DY 34.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.00 1.00 1.10 0.84 0.82 0.92 12.13%

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