[CVIEW] QoQ Cumulative 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- 70.17%
YoY- 809.93%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 132,663 63,349 192,573 134,559 84,655 37,872 96,297 23.78%
PBT 47,953 22,539 52,740 34,358 20,199 8,565 11,763 154.97%
Tax -11,759 -5,353 -14,719 -9,717 -5,719 -2,619 -4,055 103.22%
NP 36,194 17,186 38,021 24,641 14,480 5,946 7,708 180.14%
-
NP to SH 36,194 17,186 38,021 24,641 14,480 5,946 7,708 180.14%
-
Tax Rate 24.52% 23.75% 27.91% 28.28% 28.31% 30.58% 34.47% -
Total Cost 96,469 46,163 154,552 109,918 70,175 31,926 88,589 5.83%
-
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 14,000 10,000 - - - - - -
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 18.01% 9.29% 22.10% 15.50% 9.78% 4.25% 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 132.66 63.35 192.57 134.56 84.66 37.90 96.32 23.76%
EPS 36.19 17.19 38.02 24.64 14.48 5.95 7.71 180.07%
DPS 14.00 10.00 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 132.66 63.35 192.57 134.56 84.66 37.87 96.30 23.78%
EPS 36.19 17.19 38.02 24.64 14.48 5.95 7.71 180.07%
DPS 14.00 10.00 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 1.76 1.93 0.55 0.56 0.93 1.74 0.63 98.23%
P/EPS 6.44 7.10 2.76 3.04 5.46 11.09 7.91 -12.79%
EY 15.53 14.09 36.21 32.85 18.33 9.02 12.64 14.69%
DY 6.01 8.20 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 2.22 2.21 0.59 0.61 0.83 2.37 0.67 122.09%
P/EPS 8.12 8.15 2.95 3.33 4.83 15.13 8.43 -2.46%
EY 12.31 12.28 33.95 30.05 20.69 6.61 11.86 2.51%
DY 4.76 7.14 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