[CVIEW] QoQ Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 80.81%
YoY- 189.03%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 272,940 258,445 265,326 253,396 192,573 179,412 169,310 37.44%
PBT 104,342 98,833 95,906 90,156 52,740 45,810 40,398 88.14%
Tax -26,548 -24,581 -23,518 -21,412 -14,719 -12,956 -11,438 75.21%
NP 77,794 74,252 72,388 68,744 38,021 32,854 28,960 93.12%
-
NP to SH 77,794 74,252 72,388 68,744 38,021 32,854 28,960 93.12%
-
Tax Rate 25.44% 24.87% 24.52% 23.75% 27.91% 28.28% 28.31% -
Total Cost 195,146 184,193 192,938 184,652 154,552 146,557 140,350 24.55%
-
Net Worth 234,999 217,000 200,999 185,000 172,004 159,000 148,000 36.06%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 27,000 26,666 28,000 40,000 - - - -
Div Payout % 34.71% 35.91% 38.68% 58.19% - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 234,999 217,000 200,999 185,000 172,004 159,000 148,000 36.06%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 28.50% 28.73% 27.28% 27.13% 19.74% 18.31% 17.10% -
ROE 33.10% 34.22% 36.01% 37.16% 22.10% 20.66% 19.57% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 258.45 265.33 253.40 192.57 179.41 169.31 37.44%
EPS 77.79 74.25 72.38 68.76 38.02 32.85 28.96 93.11%
DPS 27.00 26.67 28.00 40.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 258.45 265.33 253.40 192.57 179.41 169.31 37.44%
EPS 77.79 74.25 72.38 68.76 38.02 32.85 28.96 93.11%
DPS 27.00 26.67 28.00 40.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.60 2.39 2.33 1.22 1.05 0.75 0.79 -
P/RPS 0.95 0.92 0.88 0.48 0.55 0.42 0.47 59.79%
P/EPS 3.34 3.22 3.22 1.77 2.76 2.28 2.73 14.37%
EY 29.92 31.07 31.07 56.35 36.21 43.81 36.66 -12.65%
DY 10.38 11.16 12.02 32.79 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.16 0.66 0.61 0.47 0.53 63.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 -
Price 3.25 2.37 2.94 1.40 1.12 0.82 0.70 -
P/RPS 1.19 0.92 1.11 0.55 0.59 0.46 0.41 103.34%
P/EPS 4.18 3.19 4.06 2.04 2.95 2.50 2.42 43.91%
EY 23.94 31.33 24.62 49.10 33.95 40.07 41.37 -30.53%
DY 8.31 11.25 9.52 28.57 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 1.46 0.76 0.65 0.52 0.47 104.91%

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