[CFM] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 191.27%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,340 15,276 14,471 16,588 17,882 19,343 18,423 -3.00%
PBT 1,301 1,314 717 1,173 1,483 2,489 2,922 -12.60%
Tax -105 -103 31 -63 -312 -505 -755 -27.99%
NP 1,196 1,211 748 1,110 1,171 1,984 2,167 -9.42%
-
NP to SH 1,057 1,143 784 1,101 1,135 1,976 2,051 -10.45%
-
Tax Rate 8.07% 7.84% -4.32% 5.37% 21.04% 20.29% 25.84% -
Total Cost 14,144 14,065 13,723 15,478 16,711 17,359 16,256 -2.29%
-
Net Worth 52,889 53,709 54,530 54,940 56,579 52,479 49,224 1.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,889 53,709 54,530 54,940 56,579 52,479 49,224 1.20%
NOSH 41,000 41,000 41,000 41,000 41,000 41,000 41,020 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.80% 7.93% 5.17% 6.69% 6.55% 10.26% 11.76% -
ROE 2.00% 2.13% 1.44% 2.00% 2.01% 3.77% 4.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.41 37.26 35.30 40.46 43.61 47.18 44.91 -2.99%
EPS 2.58 2.79 1.91 2.69 2.77 4.82 5.00 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.31 1.33 1.34 1.38 1.28 1.20 1.21%
Adjusted Per Share Value based on latest NOSH - 41,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.74 5.72 5.42 6.21 6.70 7.24 6.90 -3.01%
EPS 0.40 0.43 0.29 0.41 0.43 0.74 0.77 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.2011 0.2042 0.2057 0.2119 0.1965 0.1843 1.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.06 1.36 1.55 0.90 0.76 0.65 0.52 -
P/RPS 2.83 3.65 4.39 2.22 1.74 1.38 1.16 16.01%
P/EPS 41.12 48.78 81.06 33.51 27.45 13.49 10.40 25.72%
EY 2.43 2.05 1.23 2.98 3.64 7.41 9.62 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.04 1.17 0.67 0.55 0.51 0.43 11.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 27/02/14 28/02/13 23/02/12 25/02/11 -
Price 1.06 1.20 1.31 0.90 0.75 0.73 0.52 -
P/RPS 2.83 3.22 3.71 2.22 1.72 1.55 1.16 16.01%
P/EPS 41.12 43.04 68.51 33.51 27.09 15.15 10.40 25.72%
EY 2.43 2.32 1.46 2.98 3.69 6.60 9.62 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.98 0.67 0.54 0.57 0.43 11.34%

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