[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 13.45%
YoY- 809.93%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 265,326 253,396 192,573 179,412 169,310 151,488 96,297 96.41%
PBT 95,906 90,156 52,740 45,810 40,398 34,260 11,763 304.57%
Tax -23,518 -21,412 -14,719 -12,956 -11,438 -10,476 -4,055 222.45%
NP 72,388 68,744 38,021 32,854 28,960 23,784 7,708 344.52%
-
NP to SH 72,388 68,744 38,021 32,854 28,960 23,784 7,708 344.52%
-
Tax Rate 24.52% 23.75% 27.91% 28.28% 28.31% 30.58% 34.47% -
Total Cost 192,938 184,652 154,552 146,557 140,350 127,704 88,589 67.93%
-
Net Worth 200,999 185,000 172,004 159,000 148,000 139,905 133,963 31.02%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 28,000 40,000 - - - - - -
Div Payout % 38.68% 58.19% - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 200,999 185,000 172,004 159,000 148,000 139,905 133,963 31.02%
NOSH 100,000 100,000 100,000 100,000 100,000 99,932 99,973 0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 27.28% 27.13% 19.74% 18.31% 17.10% 15.70% 8.00% -
ROE 36.01% 37.16% 22.10% 20.66% 19.57% 17.00% 5.75% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 265.33 253.40 192.57 179.41 169.31 151.59 96.32 96.38%
EPS 72.38 68.76 38.02 32.85 28.96 23.80 7.71 344.41%
DPS 28.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.59 1.48 1.40 1.34 31.00%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 265.33 253.40 192.57 179.41 169.31 151.49 96.30 96.41%
EPS 72.38 68.76 38.02 32.85 28.96 23.78 7.71 344.41%
DPS 28.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.59 1.48 1.3991 1.3396 31.03%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 2.33 1.22 1.05 0.75 0.79 0.66 0.61 -
P/RPS 0.88 0.48 0.55 0.42 0.47 0.44 0.63 24.93%
P/EPS 3.22 1.77 2.76 2.28 2.73 2.77 7.91 -45.04%
EY 31.07 56.35 36.21 43.81 36.66 36.06 12.64 82.03%
DY 12.02 32.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.66 0.61 0.47 0.53 0.47 0.46 85.16%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 -
Price 2.94 1.40 1.12 0.82 0.70 0.90 0.65 -
P/RPS 1.11 0.55 0.59 0.46 0.41 0.59 0.67 39.96%
P/EPS 4.06 2.04 2.95 2.50 2.42 3.78 8.43 -38.53%
EY 24.62 49.10 33.95 40.07 41.37 26.44 11.86 62.65%
DY 9.52 28.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.76 0.65 0.52 0.47 0.64 0.49 106.92%

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