[CFM] YoY Cumulative 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- 297.18%
YoY- 77.78%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,385 42,913 42,991 42,398 38,453 35,158 30,925 4.97%
PBT 2,745 3,749 4,880 4,327 2,517 780 2,709 0.22%
Tax -461 -759 -1,176 -715 -192 -185 -164 18.77%
NP 2,284 2,990 3,704 3,612 2,325 595 2,545 -1.78%
-
NP to SH 2,215 2,921 3,417 3,376 1,899 528 2,667 -3.04%
-
Tax Rate 16.79% 20.25% 24.10% 16.52% 7.63% 23.72% 6.05% -
Total Cost 39,101 39,923 39,287 38,786 36,128 34,563 28,380 5.48%
-
Net Worth 56,579 52,479 49,224 45,943 44,296 41,748 41,659 5.22%
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 45,943 44,296 41,748 41,659 5.22%
NOSH 41,000 41,000 41,020 41,020 41,015 40,930 40,842 0.06%
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 5.52% 6.97% 8.62% 8.52% 6.05% 1.69% 8.23% -
ROE 3.91% 5.57% 6.94% 7.35% 4.29% 1.26% 6.40% -
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 100.94 104.67 104.80 103.36 93.75 85.90 75.72 4.90%
EPS 5.40 7.12 8.33 8.23 4.63 1.29 6.53 -3.11%
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 15.50 16.07 16.10 15.88 14.40 13.17 11.58 4.97%
EPS 0.83 1.09 1.28 1.26 0.71 0.20 1.00 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.1965 0.1843 0.172 0.1659 0.1563 0.156 5.23%
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 0.75 0.62 0.50 0.64 0.35 0.70 0.95 -3.85%
P/EPS 14.07 9.12 6.24 8.02 7.13 46.51 11.03 4.13%
EY 7.11 10.96 16.02 12.47 14.03 2.15 9.07 -3.97%
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 0.74 0.70 0.50 0.69 0.35 0.81 0.86 -2.47%
P/EPS 13.88 10.25 6.24 8.63 7.13 54.26 9.95 5.69%
EY 7.20 9.76 16.02 11.59 14.03 1.84 10.05 -5.40%
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