[CVIEW] QoQ Cumulative Quarter Result on 29-Feb-2016 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
29-Feb-2016 [#1]
Profit Trend
QoQ- -85.39%
YoY- -63.93%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 161,085 108,913 60,888 27,533 110,755 87,359 63,219 86.23%
PBT 36,107 23,805 12,051 5,058 29,546 20,854 16,679 67.11%
Tax -10,192 -7,131 -4,263 -1,966 -8,388 -6,153 -5,065 59.18%
NP 25,915 16,674 7,788 3,092 21,158 14,701 11,614 70.50%
-
NP to SH 25,915 16,674 7,788 3,092 21,158 14,701 11,614 70.50%
-
Tax Rate 28.23% 29.96% 35.37% 38.87% 28.39% 29.51% 30.37% -
Total Cost 135,170 92,239 53,100 24,441 89,597 72,658 51,605 89.68%
-
Net Worth 300,999 298,000 293,000 288,000 284,999 281,999 278,999 5.17%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 15,000 10,000 4,000 - 13,000 13,000 10,000 30.94%
Div Payout % 57.88% 59.97% 51.36% - 61.44% 88.43% 86.10% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 300,999 298,000 293,000 288,000 284,999 281,999 278,999 5.17%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 16.09% 15.31% 12.79% 11.23% 19.10% 16.83% 18.37% -
ROE 8.61% 5.60% 2.66% 1.07% 7.42% 5.21% 4.16% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 161.09 108.91 60.89 27.53 110.76 87.36 63.22 86.23%
EPS 25.92 16.67 7.79 3.09 21.16 14.70 11.61 70.56%
DPS 15.00 10.00 4.00 0.00 13.00 13.00 10.00 30.94%
NAPS 3.01 2.98 2.93 2.88 2.85 2.82 2.79 5.17%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 161.09 108.91 60.89 27.53 110.76 87.36 63.22 86.23%
EPS 25.92 16.67 7.79 3.09 21.16 14.70 11.61 70.56%
DPS 15.00 10.00 4.00 0.00 13.00 13.00 10.00 30.94%
NAPS 3.01 2.98 2.93 2.88 2.85 2.82 2.79 5.17%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.49 1.37 1.50 1.53 1.61 1.52 2.27 -
P/RPS 0.92 1.26 2.46 5.56 1.45 1.74 3.59 -59.55%
P/EPS 5.75 8.22 19.26 49.48 7.61 10.34 19.55 -55.67%
EY 17.39 12.17 5.19 2.02 13.14 9.67 5.12 125.45%
DY 10.07 7.30 2.67 0.00 8.07 8.55 4.41 73.14%
P/NAPS 0.50 0.46 0.51 0.53 0.56 0.54 0.81 -27.43%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 18/01/17 27/10/16 26/07/16 26/04/16 27/01/16 22/10/15 28/07/15 -
Price 1.51 1.48 1.42 1.48 1.60 1.66 2.18 -
P/RPS 0.94 1.36 2.33 5.38 1.44 1.90 3.45 -57.87%
P/EPS 5.83 8.88 18.23 47.87 7.56 11.29 18.77 -54.03%
EY 17.16 11.27 5.48 2.09 13.22 8.86 5.33 117.57%
DY 9.93 6.76 2.82 0.00 8.13 7.83 4.59 67.03%
P/NAPS 0.50 0.50 0.48 0.51 0.56 0.59 0.78 -25.59%

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