[CVIEW] QoQ Annualized Quarter Result on 30-Nov-2017 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
QoQ- 12.8%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 125,689 102,020 117,784 121,953 113,958 110,376 121,100 2.50%
PBT 34,166 21,360 21,132 40,034 35,932 33,174 24,776 23.81%
Tax -9,528 -7,006 -6,344 -11,566 -10,693 -9,694 -7,844 13.80%
NP 24,638 14,354 14,788 28,468 25,238 23,480 16,932 28.32%
-
NP to SH 24,638 14,354 14,788 28,468 25,238 23,480 16,932 28.32%
-
Tax Rate 27.89% 32.80% 30.02% 28.89% 29.76% 29.22% 31.66% -
Total Cost 101,050 87,666 102,996 93,485 88,720 86,896 104,168 -2.00%
-
Net Worth 343,000 331,999 327,999 325,000 315,000 313,000 304,999 8.11%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 6,666 - - - 6,666 10,000 - -
Div Payout % 27.06% - - - 26.41% 42.59% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 343,000 331,999 327,999 325,000 315,000 313,000 304,999 8.11%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 19.60% 14.07% 12.56% 23.34% 22.15% 21.27% 13.98% -
ROE 7.18% 4.32% 4.51% 8.76% 8.01% 7.50% 5.55% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 125.69 102.02 117.78 121.95 113.96 110.38 121.10 2.50%
EPS 24.64 14.36 14.80 28.47 25.24 23.48 16.92 28.38%
DPS 6.67 0.00 0.00 0.00 6.67 10.00 0.00 -
NAPS 3.43 3.32 3.28 3.25 3.15 3.13 3.05 8.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 125.69 102.02 117.78 121.95 113.96 110.38 121.10 2.50%
EPS 24.64 14.36 14.80 28.47 25.24 23.48 16.92 28.38%
DPS 6.67 0.00 0.00 0.00 6.67 10.00 0.00 -
NAPS 3.43 3.32 3.28 3.25 3.15 3.13 3.05 8.11%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 1.40 1.36 1.60 1.55 1.63 1.63 1.60 -
P/RPS 1.11 1.33 1.36 1.27 1.43 1.48 1.32 -10.88%
P/EPS 5.68 9.47 10.82 5.44 6.46 6.94 9.45 -28.71%
EY 17.60 10.55 9.24 18.37 15.48 14.40 10.58 40.26%
DY 4.76 0.00 0.00 0.00 4.09 6.13 0.00 -
P/NAPS 0.41 0.41 0.49 0.48 0.52 0.52 0.52 -14.61%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 26/10/18 27/07/18 26/04/18 30/01/18 24/10/17 25/07/17 25/04/17 -
Price 1.20 1.40 1.43 1.68 1.61 1.72 1.67 -
P/RPS 0.95 1.37 1.21 1.38 1.41 1.56 1.38 -21.98%
P/EPS 4.87 9.75 9.67 5.90 6.38 7.33 9.86 -37.43%
EY 20.53 10.25 10.34 16.95 15.68 13.65 10.14 59.83%
DY 5.56 0.00 0.00 0.00 4.14 5.81 0.00 -
P/NAPS 0.35 0.42 0.44 0.52 0.51 0.55 0.55 -25.95%

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