[CFM] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 38.35%
YoY- -1573.69%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 26,861 28,686 30,473 35,364 45,348 46,722 45,732 -8.47%
PBT 82,961 118 -2,217 -3,410 206 262 -126 -
Tax -386 0 0 0 -170 -286 -220 9.81%
NP 82,574 118 -2,217 -3,410 36 -24 -346 -
-
NP to SH 109,213 197 -2,122 -3,392 -202 -402 -462 -
-
Tax Rate 0.47% 0.00% - - 82.52% 109.16% - -
Total Cost -55,713 28,568 32,690 38,774 45,312 46,746 46,078 -
-
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 54,666 - - - - - - -
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 166.48% 0.44% -4.71% -7.26% -0.39% -0.76% -0.86% -
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 13.10 69.97 74.33 86.25 110.60 113.96 111.54 -29.99%
EPS 64.76 0.48 -5.17 -8.27 -0.49 -0.99 -1.13 -
DPS 26.67 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 10.04 10.72 11.39 13.22 16.95 17.46 17.09 -8.47%
EPS 40.82 0.07 -0.79 -1.27 -0.08 -0.15 -0.17 -
DPS 20.43 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 4.77 3.23 1.48 1.36 1.02 0.93 1.22 25.48%
P/EPS 1.17 469.56 -21.25 -14.14 -228.60 -107.93 -120.52 -
EY 85.24 0.21 -4.71 -7.07 -0.44 -0.93 -0.83 -
DY 42.67 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 4.46 0.00 1.48 1.45 0.97 0.93 1.08 26.63%
P/EPS 1.10 0.00 -21.25 -15.11 -216.46 -107.93 -106.34 -
EY 91.07 0.00 -4.71 -6.62 -0.46 -0.93 -0.94 -
DY 45.58 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