[CVIEW] QoQ Annualized Quarter Result on 28-Feb-2019 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
28-Feb-2019 [#1]
Profit Trend
QoQ- -53.97%
YoY- 119.48%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 162,737 168,713 168,914 219,072 236,063 125,689 102,020 36.48%
PBT 33,892 33,169 32,992 41,612 90,786 34,166 21,360 36.00%
Tax -9,021 -8,441 -7,648 -9,156 -20,273 -9,528 -7,006 18.33%
NP 24,871 24,728 25,344 32,456 70,513 24,638 14,354 44.21%
-
NP to SH 24,871 24,728 25,344 32,456 70,513 24,638 14,354 44.21%
-
Tax Rate 26.62% 25.45% 23.18% 22.00% 22.33% 27.89% 32.80% -
Total Cost 137,866 143,985 143,570 186,616 165,550 101,050 87,666 35.19%
-
Net Worth 405,999 403,000 397,000 393,000 390,000 343,000 331,999 14.34%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 8,000 4,000 - - 5,000 6,666 - -
Div Payout % 32.17% 16.18% - - 7.09% 27.06% - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 405,999 403,000 397,000 393,000 390,000 343,000 331,999 14.34%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 15.28% 14.66% 15.00% 14.82% 29.87% 19.60% 14.07% -
ROE 6.13% 6.14% 6.38% 8.26% 18.08% 7.18% 4.32% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 162.74 168.71 168.91 219.07 236.06 125.69 102.02 36.48%
EPS 24.87 24.73 25.34 32.44 70.51 24.64 14.36 44.16%
DPS 8.00 4.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 4.06 4.03 3.97 3.93 3.90 3.43 3.32 14.34%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 162.74 168.71 168.91 219.07 236.06 125.69 102.02 36.48%
EPS 24.87 24.73 25.34 32.44 70.51 24.64 14.36 44.16%
DPS 8.00 4.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 4.06 4.03 3.97 3.93 3.90 3.43 3.32 14.34%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 1.25 1.38 1.36 1.49 1.33 1.40 1.36 -
P/RPS 0.77 0.82 0.81 0.68 0.56 1.11 1.33 -30.51%
P/EPS 5.03 5.58 5.37 4.59 1.89 5.68 9.47 -34.38%
EY 19.90 17.92 18.64 21.78 53.02 17.60 10.55 52.60%
DY 6.40 2.90 0.00 0.00 3.76 4.76 0.00 -
P/NAPS 0.31 0.34 0.34 0.38 0.34 0.41 0.41 -16.99%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 25/10/19 25/07/19 25/04/19 22/01/19 26/10/18 27/07/18 -
Price 1.40 1.25 1.47 1.40 1.59 1.20 1.40 -
P/RPS 0.86 0.74 0.87 0.64 0.67 0.95 1.37 -26.66%
P/EPS 5.63 5.05 5.80 4.31 2.25 4.87 9.75 -30.63%
EY 17.77 19.78 17.24 23.18 44.35 20.53 10.25 44.26%
DY 5.71 3.20 0.00 0.00 3.14 5.56 0.00 -
P/NAPS 0.34 0.31 0.37 0.36 0.41 0.35 0.42 -13.12%

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