[CVIEW] QoQ TTM Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 29.56%
YoY- 283.26%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 272,940 251,848 240,581 218,050 192,573 175,960 150,454 48.69%
PBT 104,342 92,507 80,494 66,714 52,740 40,662 29,525 131.83%
Tax -26,548 -23,438 -20,759 -17,453 -14,719 -11,301 -9,662 96.05%
NP 77,794 69,069 59,735 49,261 38,021 29,361 19,863 148.26%
-
NP to SH 77,794 69,069 59,735 49,261 38,021 29,361 19,863 148.26%
-
Tax Rate 25.44% 25.34% 25.79% 26.16% 27.91% 27.79% 32.72% -
Total Cost 195,146 182,779 180,846 168,789 154,552 146,599 130,591 30.67%
-
Net Worth 234,999 217,000 200,999 185,000 172,000 159,000 148,000 36.06%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 35,000 28,000 18,000 10,000 - - - -
Div Payout % 44.99% 40.54% 30.13% 20.30% - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 234,999 217,000 200,999 185,000 172,000 159,000 148,000 36.06%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 28.50% 27.42% 24.83% 22.59% 19.74% 16.69% 13.20% -
ROE 33.10% 31.83% 29.72% 26.63% 22.11% 18.47% 13.42% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 251.85 240.58 218.05 192.57 175.96 150.45 48.69%
EPS 77.79 69.07 59.74 49.26 38.02 29.36 19.86 148.27%
DPS 35.00 28.00 18.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 251.85 240.58 218.05 192.57 175.96 150.45 48.69%
EPS 77.79 69.07 59.74 49.26 38.02 29.36 19.86 148.27%
DPS 35.00 28.00 18.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.60 2.39 2.33 1.22 1.05 0.75 0.79 -
P/RPS 0.95 0.95 0.97 0.56 0.55 0.43 0.53 47.50%
P/EPS 3.34 3.46 3.90 2.48 2.76 2.55 3.98 -11.02%
EY 29.92 28.90 25.64 40.38 36.21 39.15 25.14 12.29%
DY 13.46 11.72 7.73 8.20 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.16 0.66 0.61 0.47 0.53 63.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 -
Price 3.25 2.37 2.94 1.40 1.12 0.82 0.70 -
P/RPS 1.19 0.94 1.22 0.64 0.58 0.47 0.47 85.66%
P/EPS 4.18 3.43 4.92 2.84 2.95 2.79 3.52 12.12%
EY 23.94 29.14 20.32 35.19 33.95 35.81 28.38 -10.71%
DY 10.77 11.81 6.12 7.14 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 1.46 0.76 0.65 0.52 0.47 104.91%

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