[CVIEW] QoQ 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- 43.53%
YoY- 459.97%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter 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 58,014 49,904 46,783 37,872 41,401 24,398 89.02%
PBT 22,539 18,382 14,159 11,634 8,565 6,304 3,022 282.20%
Tax -5,353 -5,002 -3,998 -3,100 -2,619 -1,584 -2,359 72.76%
NP 17,186 13,380 10,161 8,534 5,946 4,720 663 777.61%
-
NP to SH 17,186 13,380 10,161 8,534 5,946 4,720 663 777.61%
-
Tax Rate 23.75% 27.21% 28.24% 26.65% 30.58% 25.13% 78.06% -
Total Cost 46,163 44,634 39,743 38,249 31,926 36,681 23,735 55.87%
-
Net Worth 185,000 172,000 159,000 148,000 139,905 134,000 129,586 26.81%
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 185,000 172,000 159,000 148,000 139,905 134,000 129,586 26.81%
NOSH 100,000 100,000 100,000 100,000 99,932 100,000 100,454 -0.30%
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% 23.06% 20.36% 18.24% 15.70% 11.40% 2.72% -
ROE 9.29% 7.78% 6.39% 5.77% 4.25% 3.52% 0.51% -
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 58.01 49.90 46.78 37.90 41.40 24.29 89.58%
EPS 17.19 13.38 10.16 8.53 5.95 4.72 0.66 780.40%
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 58.01 49.90 46.78 37.87 41.40 24.40 89.01%
EPS 17.19 13.38 10.16 8.53 5.95 4.72 0.66 780.40%
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 1.34 1.2959 26.81%
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 1.85 1.50 1.69 1.74 1.47 2.45 -14.71%
P/EPS 7.10 7.85 7.38 9.26 11.09 12.92 89.75 -81.60%
EY 14.09 12.74 13.55 10.80 9.02 7.74 1.11 445.00%
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 1.98 1.64 1.50 2.37 1.57 2.55 -9.10%
P/EPS 8.15 8.37 8.07 8.20 15.13 13.77 93.52 -80.37%
EY 12.28 11.95 12.39 12.19 6.61 7.26 1.07 409.55%
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