[CVIEW] QoQ Cumulative Quarter Result on 28-Feb-2017 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
28-Feb-2017 [#1]
Profit Trend
QoQ- -83.67%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 121,953 85,469 55,188 30,275 161,085 108,913 60,888 58.82%
PBT 40,034 26,949 16,587 6,194 36,107 23,805 12,051 122.47%
Tax -11,566 -8,020 -4,847 -1,961 -10,192 -7,131 -4,263 94.40%
NP 28,468 18,929 11,740 4,233 25,915 16,674 7,788 137.10%
-
NP to SH 28,468 18,929 11,740 4,233 25,915 16,674 7,788 137.10%
-
Tax Rate 28.89% 29.76% 29.22% 31.66% 28.23% 29.96% 35.37% -
Total Cost 93,485 66,540 43,448 26,042 135,170 92,239 53,100 45.75%
-
Net Worth 325,000 315,000 313,000 304,999 300,999 298,000 293,000 7.14%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - 5,000 5,000 - 15,000 10,000 4,000 -
Div Payout % - 26.41% 42.59% - 57.88% 59.97% 51.36% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 325,000 315,000 313,000 304,999 300,999 298,000 293,000 7.14%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 23.34% 22.15% 21.27% 13.98% 16.09% 15.31% 12.79% -
ROE 8.76% 6.01% 3.75% 1.39% 8.61% 5.60% 2.66% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 121.95 85.47 55.19 30.28 161.09 108.91 60.89 58.82%
EPS 28.47 18.93 11.74 4.23 25.92 16.67 7.79 137.07%
DPS 0.00 5.00 5.00 0.00 15.00 10.00 4.00 -
NAPS 3.25 3.15 3.13 3.05 3.01 2.98 2.93 7.14%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 121.95 85.47 55.19 30.28 161.09 108.91 60.89 58.82%
EPS 28.47 18.93 11.74 4.23 25.92 16.67 7.79 137.07%
DPS 0.00 5.00 5.00 0.00 15.00 10.00 4.00 -
NAPS 3.25 3.15 3.13 3.05 3.01 2.98 2.93 7.14%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.55 1.63 1.63 1.60 1.49 1.37 1.50 -
P/RPS 1.27 1.91 2.95 5.28 0.92 1.26 2.46 -35.61%
P/EPS 5.44 8.61 13.88 37.80 5.75 8.22 19.26 -56.91%
EY 18.37 11.61 7.20 2.65 17.39 12.17 5.19 132.07%
DY 0.00 3.07 3.07 0.00 10.07 7.30 2.67 -
P/NAPS 0.48 0.52 0.52 0.52 0.50 0.46 0.51 -3.95%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/01/18 24/10/17 25/07/17 25/04/17 18/01/17 27/10/16 26/07/16 -
Price 1.68 1.61 1.72 1.67 1.51 1.48 1.42 -
P/RPS 1.38 1.88 3.12 5.52 0.94 1.36 2.33 -29.45%
P/EPS 5.90 8.51 14.65 39.45 5.83 8.88 18.23 -52.82%
EY 16.95 11.76 6.83 2.53 17.16 11.27 5.48 112.14%
DY 0.00 3.11 2.91 0.00 9.93 6.76 2.82 -
P/NAPS 0.52 0.51 0.55 0.55 0.50 0.50 0.48 5.47%

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