[CVIEW] QoQ Annualized Quarter Result on 30-Nov-2012 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 15.72%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 258,445 265,326 253,396 192,573 179,412 169,310 151,488 42.63%
PBT 98,833 95,906 90,156 52,740 45,810 40,398 34,260 102.25%
Tax -24,581 -23,518 -21,412 -14,719 -12,956 -11,438 -10,476 76.30%
NP 74,252 72,388 68,744 38,021 32,854 28,960 23,784 113.16%
-
NP to SH 74,252 72,388 68,744 38,021 32,854 28,960 23,784 113.16%
-
Tax Rate 24.87% 24.52% 23.75% 27.91% 28.28% 28.31% 30.58% -
Total Cost 184,193 192,938 184,652 154,552 146,557 140,350 127,704 27.57%
-
Net Worth 217,000 200,999 185,000 172,004 159,000 148,000 139,905 33.88%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 26,666 28,000 40,000 - - - - -
Div Payout % 35.91% 38.68% 58.19% - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 217,000 200,999 185,000 172,004 159,000 148,000 139,905 33.88%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,932 0.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 28.73% 27.28% 27.13% 19.74% 18.31% 17.10% 15.70% -
ROE 34.22% 36.01% 37.16% 22.10% 20.66% 19.57% 17.00% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 258.45 265.33 253.40 192.57 179.41 169.31 151.59 42.57%
EPS 74.25 72.38 68.76 38.02 32.85 28.96 23.80 113.06%
DPS 26.67 28.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.40 33.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 258.45 265.33 253.40 192.57 179.41 169.31 151.49 42.63%
EPS 74.25 72.38 68.76 38.02 32.85 28.96 23.78 113.18%
DPS 26.67 28.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.3991 33.88%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.39 2.33 1.22 1.05 0.75 0.79 0.66 -
P/RPS 0.92 0.88 0.48 0.55 0.42 0.47 0.44 63.29%
P/EPS 3.22 3.22 1.77 2.76 2.28 2.73 2.77 10.52%
EY 31.07 31.07 56.35 36.21 43.81 36.66 36.06 -9.42%
DY 11.16 12.02 32.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 0.66 0.61 0.47 0.53 0.47 76.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 -
Price 2.37 2.94 1.40 1.12 0.82 0.70 0.90 -
P/RPS 0.92 1.11 0.55 0.59 0.46 0.41 0.59 34.36%
P/EPS 3.19 4.06 2.04 2.95 2.50 2.42 3.78 -10.66%
EY 31.33 24.62 49.10 33.95 40.07 41.37 26.44 11.94%
DY 11.25 9.52 28.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.76 0.65 0.52 0.47 0.64 42.47%

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