[CVIEW] QoQ Cumulative Quarter Result on 31-Aug-2015 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- 26.58%
YoY- -75.66%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 60,888 27,533 110,755 87,359 63,219 35,695 185,018 -52.30%
PBT 12,051 5,058 29,546 20,854 16,679 12,388 95,703 -74.84%
Tax -4,263 -1,966 -8,388 -6,153 -5,065 -3,815 -25,276 -69.44%
NP 7,788 3,092 21,158 14,701 11,614 8,573 70,427 -76.93%
-
NP to SH 7,788 3,092 21,158 14,701 11,614 8,573 70,427 -76.93%
-
Tax Rate 35.37% 38.87% 28.39% 29.51% 30.37% 30.80% 26.41% -
Total Cost 53,100 24,441 89,597 72,658 51,605 27,122 114,591 -40.09%
-
Net Worth 293,000 288,000 284,999 281,999 278,999 285,999 276,999 3.81%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 4,000 - 13,000 13,000 10,000 29 35,000 -76.41%
Div Payout % 51.36% - 61.44% 88.43% 86.10% 0.35% 49.70% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 293,000 288,000 284,999 281,999 278,999 285,999 276,999 3.81%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 12.79% 11.23% 19.10% 16.83% 18.37% 24.02% 38.06% -
ROE 2.66% 1.07% 7.42% 5.21% 4.16% 3.00% 25.42% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 60.89 27.53 110.76 87.36 63.22 35.70 185.02 -52.30%
EPS 7.79 3.09 21.16 14.70 11.61 8.57 70.43 -76.92%
DPS 4.00 0.00 13.00 13.00 10.00 0.03 35.00 -76.41%
NAPS 2.93 2.88 2.85 2.82 2.79 2.86 2.77 3.81%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 60.89 27.53 110.76 87.36 63.22 35.70 185.02 -52.30%
EPS 7.79 3.09 21.16 14.70 11.61 8.57 70.43 -76.92%
DPS 4.00 0.00 13.00 13.00 10.00 0.03 35.00 -76.41%
NAPS 2.93 2.88 2.85 2.82 2.79 2.86 2.77 3.81%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 1.50 1.53 1.61 1.52 2.27 2.63 2.80 -
P/RPS 2.46 5.56 1.45 1.74 3.59 7.37 1.51 38.41%
P/EPS 19.26 49.48 7.61 10.34 19.55 30.68 3.98 185.82%
EY 5.19 2.02 13.14 9.67 5.12 3.26 25.15 -65.04%
DY 2.67 0.00 8.07 8.55 4.41 0.01 12.50 -64.23%
P/NAPS 0.51 0.53 0.56 0.54 0.81 0.92 1.01 -36.56%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 26/07/16 26/04/16 27/01/16 22/10/15 28/07/15 30/04/15 27/01/15 -
Price 1.42 1.48 1.60 1.66 2.18 2.68 2.85 -
P/RPS 2.33 5.38 1.44 1.90 3.45 7.51 1.54 31.75%
P/EPS 18.23 47.87 7.56 11.29 18.77 31.26 4.05 172.36%
EY 5.48 2.09 13.22 8.86 5.33 3.20 24.71 -63.32%
DY 2.82 0.00 8.13 7.83 4.59 0.01 12.28 -62.46%
P/NAPS 0.48 0.51 0.56 0.59 0.78 0.94 1.03 -39.86%

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