[CVIEW] QoQ 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- 19.06%
YoY- 1432.58%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 69,314 63,349 58,014 49,904 46,783 37,872 41,401 40.95%
PBT 25,414 22,539 18,382 14,159 11,634 8,565 6,304 153.08%
Tax -6,406 -5,353 -5,002 -3,998 -3,100 -2,619 -1,584 153.62%
NP 19,008 17,186 13,380 10,161 8,534 5,946 4,720 152.90%
-
NP to SH 19,008 17,186 13,380 10,161 8,534 5,946 4,720 152.90%
-
Tax Rate 25.21% 23.75% 27.21% 28.24% 26.65% 30.58% 25.13% -
Total Cost 50,306 46,163 44,634 39,743 38,249 31,926 36,681 23.41%
-
Net Worth 200,999 185,000 172,000 159,000 148,000 139,905 134,000 31.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 8,000 10,000 - - - - - -
Div Payout % 42.09% 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 200,999 185,000 172,000 159,000 148,000 139,905 134,000 31.00%
NOSH 100,000 100,000 100,000 100,000 100,000 99,932 100,000 0.00%
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 27.42% 27.13% 23.06% 20.36% 18.24% 15.70% 11.40% -
ROE 9.46% 9.29% 7.78% 6.39% 5.77% 4.25% 3.52% -
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 69.31 63.35 58.01 49.90 46.78 37.90 41.40 40.94%
EPS 19.01 17.19 13.38 10.16 8.53 5.95 4.72 152.92%
DPS 8.00 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 69.31 63.35 58.01 49.90 46.78 37.87 41.40 40.94%
EPS 19.01 17.19 13.38 10.16 8.53 5.95 4.72 152.92%
DPS 8.00 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 1.34 31.00%
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 3.36 1.93 1.85 1.50 1.69 1.74 1.47 73.43%
P/EPS 12.26 7.10 7.85 7.38 9.26 11.09 12.92 -3.43%
EY 8.16 14.09 12.74 13.55 10.80 9.02 7.74 3.58%
DY 3.43 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 4.24 2.21 1.98 1.64 1.50 2.37 1.57 93.81%
P/EPS 15.47 8.15 8.37 8.07 8.20 15.13 13.77 8.06%
EY 6.47 12.28 11.95 12.39 12.19 6.61 7.26 -7.38%
DY 2.72 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