[CVIEW] QoQ Cumulative 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- 54.3%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 193,834 132,663 63,349 192,573 134,559 84,655 37,872 196.10%
PBT 74,125 47,953 22,539 52,740 34,358 20,199 8,565 319.87%
Tax -18,436 -11,759 -5,353 -14,719 -9,717 -5,719 -2,619 265.99%
NP 55,689 36,194 17,186 38,021 24,641 14,480 5,946 342.51%
-
NP to SH 55,689 36,194 17,186 38,021 24,641 14,480 5,946 342.51%
-
Tax Rate 24.87% 24.52% 23.75% 27.91% 28.28% 28.31% 30.58% -
Total Cost 138,145 96,469 46,163 154,552 109,918 70,175 31,926 164.83%
-
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 20,000 14,000 10,000 - - - - -
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 25.66% 18.01% 9.29% 22.10% 15.50% 9.78% 4.25% -
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 193.83 132.66 63.35 192.57 134.56 84.66 37.90 195.95%
EPS 55.69 36.19 17.19 38.02 24.64 14.48 5.95 342.32%
DPS 20.00 14.00 10.00 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 193.83 132.66 63.35 192.57 134.56 84.66 37.87 196.11%
EPS 55.69 36.19 17.19 38.02 24.64 14.48 5.95 342.32%
DPS 20.00 14.00 10.00 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 1.23 1.76 1.93 0.55 0.56 0.93 1.74 -20.59%
P/EPS 4.29 6.44 7.10 2.76 3.04 5.46 11.09 -46.81%
EY 23.30 15.53 14.09 36.21 32.85 18.33 9.02 87.93%
DY 8.37 6.01 8.20 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 1.22 2.22 2.21 0.59 0.61 0.83 2.37 -35.69%
P/EPS 4.26 8.12 8.15 2.95 3.33 4.83 15.13 -56.94%
EY 23.50 12.31 12.28 33.95 30.05 20.69 6.61 132.40%
DY 8.44 4.76 7.14 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