[CVIEW] QoQ Cumulative Quarter Result on 31-May-2012 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 143.53%
YoY- 608.07%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 63,349 192,573 134,559 84,655 37,872 96,297 54,896 10.02%
PBT 22,539 52,740 34,358 20,199 8,565 11,763 5,179 166.79%
Tax -5,353 -14,719 -9,717 -5,719 -2,619 -4,055 -2,471 67.50%
NP 17,186 38,021 24,641 14,480 5,946 7,708 2,708 243.16%
-
NP to SH 17,186 38,021 24,641 14,480 5,946 7,708 2,708 243.16%
-
Tax Rate 23.75% 27.91% 28.28% 28.31% 30.58% 34.47% 47.71% -
Total Cost 46,163 154,552 109,918 70,175 31,926 88,589 52,188 -7.85%
-
Net Worth 185,000 172,004 159,000 148,000 139,905 133,963 128,904 27.26%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 10,000 - - - - - - -
Div Payout % 58.19% - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 185,000 172,004 159,000 148,000 139,905 133,963 128,904 27.26%
NOSH 100,000 100,000 100,000 100,000 99,932 99,973 99,926 0.04%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 27.13% 19.74% 18.31% 17.10% 15.70% 8.00% 4.93% -
ROE 9.29% 22.10% 15.50% 9.78% 4.25% 5.75% 2.10% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 63.35 192.57 134.56 84.66 37.90 96.32 54.94 9.97%
EPS 17.19 38.02 24.64 14.48 5.95 7.71 2.71 243.05%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.59 1.48 1.40 1.34 1.29 27.19%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 63.35 192.57 134.56 84.66 37.87 96.30 54.90 10.02%
EPS 17.19 38.02 24.64 14.48 5.95 7.71 2.71 243.05%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.59 1.48 1.3991 1.3396 1.289 27.26%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.22 1.05 0.75 0.79 0.66 0.61 0.595 -
P/RPS 1.93 0.55 0.56 0.93 1.74 0.63 1.08 47.31%
P/EPS 7.10 2.76 3.04 5.46 11.09 7.91 19.90 -49.72%
EY 14.09 36.21 32.85 18.33 9.02 12.64 5.03 98.83%
DY 8.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.47 0.53 0.47 0.46 0.46 27.23%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 -
Price 1.40 1.12 0.82 0.70 0.90 0.65 0.62 -
P/RPS 2.21 0.59 0.61 0.83 2.37 0.67 1.13 56.45%
P/EPS 8.15 2.95 3.33 4.83 15.13 8.43 20.73 -46.36%
EY 12.28 33.95 30.05 20.69 6.61 11.86 4.82 86.64%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.52 0.47 0.64 0.49 0.48 35.88%

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