[CFM] YoY Quarter 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- 108.5%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,882 19,343 18,423 18,433 15,993 14,223 12,397 6.28%
PBT 1,483 2,489 2,922 3,100 2,249 1,287 2,487 -8.24%
Tax -312 -505 -755 -480 -99 -61 50 -
NP 1,171 1,984 2,167 2,620 2,150 1,226 2,537 -12.07%
-
NP to SH 1,135 1,976 2,051 2,527 2,013 1,216 2,554 -12.63%
-
Tax Rate 21.04% 20.29% 25.84% 15.48% 4.40% 4.74% -2.01% -
Total Cost 16,711 17,359 16,256 15,813 13,843 12,997 9,860 9.18%
-
Net Worth 56,579 52,479 49,224 45,945 44,277 41,761 41,815 5.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 56,579 52,479 49,224 45,945 44,277 41,761 41,815 5.16%
NOSH 41,000 41,000 41,020 41,022 40,997 40,942 40,995 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.55% 10.26% 11.76% 14.21% 13.44% 8.62% 20.46% -
ROE 2.01% 3.77% 4.17% 5.50% 4.55% 2.91% 6.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.61 47.18 44.91 44.93 39.01 34.74 30.24 6.28%
EPS 2.77 4.82 5.00 6.16 4.91 2.97 6.23 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.20 1.12 1.08 1.02 1.02 5.16%
Adjusted Per Share Value based on latest NOSH - 41,022
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.68 7.23 6.89 6.89 5.98 5.32 4.63 6.29%
EPS 0.42 0.74 0.77 0.94 0.75 0.45 0.95 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.1961 0.184 0.1717 0.1655 0.1561 0.1563 5.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.76 0.65 0.52 0.66 0.33 0.60 0.72 -
P/RPS 1.74 1.38 1.16 1.47 0.85 1.73 2.38 -5.08%
P/EPS 27.45 13.49 10.40 10.71 6.72 20.20 11.56 15.48%
EY 3.64 7.41 9.62 9.33 14.88 4.95 8.65 -13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.43 0.59 0.31 0.59 0.71 -4.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 25/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.75 0.73 0.52 0.71 0.33 0.70 0.65 -
P/RPS 1.72 1.55 1.16 1.58 0.85 2.02 2.15 -3.64%
P/EPS 27.09 15.15 10.40 11.53 6.72 23.57 10.43 17.22%
EY 3.69 6.60 9.62 8.68 14.88 4.24 9.58 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.43 0.63 0.31 0.69 0.64 -2.78%

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