[CVIEW] QoQ Quarter Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 2.56%
YoY- 91.86%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 46,868 61,396 79,106 61,171 69,314 63,349 58,014 -13.26%
PBT 29,393 30,465 30,217 26,172 25,414 22,539 18,382 36.78%
Tax -7,471 -8,149 -8,112 -6,677 -6,406 -5,353 -5,002 30.69%
NP 21,922 22,316 22,105 19,495 19,008 17,186 13,380 39.02%
-
NP to SH 21,922 22,316 22,105 19,495 19,008 17,186 13,380 39.02%
-
Tax Rate 25.42% 26.75% 26.85% 25.51% 25.21% 23.75% 27.21% -
Total Cost 24,946 39,080 57,001 41,676 50,306 46,163 44,634 -32.17%
-
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,000 33.43%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 7,000 7,000 7,000 10,000 8,000 10,000 - -
Div Payout % 31.93% 31.37% 31.67% 51.30% 42.09% 58.19% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,000 33.43%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 46.77% 36.35% 27.94% 31.87% 27.42% 27.13% 23.06% -
ROE 8.27% 8.68% 9.41% 8.98% 9.46% 9.29% 7.78% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 46.87 61.40 79.11 61.17 69.31 63.35 58.01 -13.26%
EPS 21.92 22.32 22.11 19.50 19.01 17.19 13.38 39.01%
DPS 7.00 7.00 7.00 10.00 8.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 46.87 61.40 79.11 61.17 69.31 63.35 58.01 -13.26%
EPS 21.92 22.32 22.11 19.50 19.01 17.19 13.38 39.01%
DPS 7.00 7.00 7.00 10.00 8.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.90 2.68 2.60 2.39 2.33 1.22 1.05 -
P/RPS 6.19 4.37 3.29 3.91 3.36 1.93 1.85 123.87%
P/EPS 13.23 12.01 11.76 12.26 12.26 7.10 7.85 41.66%
EY 7.56 8.33 8.50 8.16 8.16 14.09 12.74 -29.40%
DY 2.41 2.61 2.69 4.18 3.43 8.20 0.00 -
P/NAPS 1.09 1.04 1.11 1.10 1.16 0.66 0.61 47.30%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 -
Price 3.18 2.85 3.25 2.37 2.94 1.40 1.12 -
P/RPS 6.79 4.64 4.11 3.87 4.24 2.21 1.98 127.57%
P/EPS 14.51 12.77 14.70 12.16 15.47 8.15 8.37 44.35%
EY 6.89 7.83 6.80 8.23 6.47 12.28 11.95 -30.74%
DY 2.20 2.46 2.15 4.22 2.72 7.14 0.00 -
P/NAPS 1.20 1.11 1.38 1.09 1.46 0.76 0.65 50.54%

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