[CFM] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[CFM] COMPUTER FORMS (M) BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 191.67%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
CFM's Result
CFM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,655 53,846 53,816 49,659 47,300 42,863 39,071 5.74%
PBT 3,543 4,151 5,161 2,289 2,051 1,294 415 42.91%
Tax -753 -914 -1,177 -960 -1 55 -119 35.96%
NP 2,790 3,237 3,984 1,329 2,050 1,349 296 45.29%
-
NP to SH 2,752 2,956 3,729 1,155 1,689 1,307 457 34.84%
-
Tax Rate 21.25% 22.02% 22.81% 41.94% 0.05% -4.25% 28.67% -
Total Cost 51,865 50,609 49,832 48,330 45,250 41,514 38,775 4.96%
-
Net Worth 55,350 50,858 47,099 43,402 42,417 40,720 38,833 6.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 55,350 50,858 47,099 43,402 42,417 40,720 38,833 6.07%
NOSH 41,000 41,015 40,955 40,945 41,181 41,132 40,877 0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.10% 6.01% 7.40% 2.68% 4.33% 3.15% 0.76% -
ROE 4.97% 5.81% 7.92% 2.66% 3.98% 3.21% 1.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 133.30 131.28 131.40 121.28 114.86 104.21 95.58 5.69%
EPS 6.71 7.21 9.10 2.82 4.10 3.18 1.12 34.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.15 1.06 1.03 0.99 0.95 6.02%
Adjusted Per Share Value based on latest NOSH - 40,945
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.47 20.16 20.15 18.60 17.71 16.05 14.63 5.75%
EPS 1.03 1.11 1.40 0.43 0.63 0.49 0.17 34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1904 0.1764 0.1625 0.1588 0.1525 0.1454 6.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.54 0.50 0.58 0.40 0.62 0.60 -
P/RPS 0.59 0.41 0.38 0.48 0.35 0.59 0.63 -1.08%
P/EPS 11.77 7.49 5.49 20.56 9.75 19.51 53.67 -22.32%
EY 8.50 13.35 18.21 4.86 10.25 5.13 1.86 28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.44 0.43 0.55 0.39 0.63 0.63 -1.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 25/11/10 26/11/09 18/11/08 27/11/07 29/11/06 -
Price 0.74 0.54 0.60 0.69 0.34 0.70 0.66 -
P/RPS 0.56 0.41 0.46 0.57 0.30 0.67 0.69 -3.41%
P/EPS 11.02 7.49 6.59 24.46 8.29 22.03 59.03 -24.38%
EY 9.07 13.35 15.17 4.09 12.06 4.54 1.69 32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.52 0.65 0.33 0.71 0.69 -3.70%

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