[CVIEW] QoQ TTM Result on 30-Nov-2012 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 29.49%
YoY- 411.86%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 251,848 240,581 218,050 192,573 175,960 150,454 119,972 63.72%
PBT 92,507 80,494 66,714 52,740 40,662 29,525 19,488 181.64%
Tax -23,438 -20,759 -17,453 -14,719 -11,301 -9,662 -6,635 131.41%
NP 69,069 59,735 49,261 38,021 29,361 19,863 12,853 205.85%
-
NP to SH 69,069 59,735 49,261 38,021 29,361 19,863 12,853 205.85%
-
Tax Rate 25.34% 25.79% 26.16% 27.91% 27.79% 32.72% 34.05% -
Total Cost 182,779 180,846 168,789 154,552 146,599 130,591 107,119 42.65%
-
Net Worth 217,000 200,999 185,000 172,000 159,000 148,000 139,905 33.88%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 28,000 18,000 10,000 - - - - -
Div Payout % 40.54% 30.13% 20.30% - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 217,000 200,999 185,000 172,000 159,000 148,000 139,905 33.88%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,932 0.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 27.42% 24.83% 22.59% 19.74% 16.69% 13.20% 10.71% -
ROE 31.83% 29.72% 26.63% 22.11% 18.47% 13.42% 9.19% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 251.85 240.58 218.05 192.57 175.96 150.45 120.05 63.65%
EPS 69.07 59.74 49.26 38.02 29.36 19.86 12.86 205.75%
DPS 28.00 18.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.40 33.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 251.85 240.58 218.05 192.57 175.96 150.45 119.97 63.72%
EPS 69.07 59.74 49.26 38.02 29.36 19.86 12.85 205.91%
DPS 28.00 18.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.3991 33.88%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.39 2.33 1.22 1.05 0.75 0.79 0.66 -
P/RPS 0.95 0.97 0.56 0.55 0.43 0.53 0.55 43.81%
P/EPS 3.46 3.90 2.48 2.76 2.55 3.98 5.13 -23.03%
EY 28.90 25.64 40.38 36.21 39.15 25.14 19.49 29.94%
DY 11.72 7.73 8.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 0.66 0.61 0.47 0.53 0.47 76.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 -
Price 2.37 2.94 1.40 1.12 0.82 0.70 0.90 -
P/RPS 0.94 1.22 0.64 0.58 0.47 0.47 0.75 16.19%
P/EPS 3.43 4.92 2.84 2.95 2.79 3.52 7.00 -37.76%
EY 29.14 20.32 35.19 33.95 35.81 28.38 14.29 60.59%
DY 11.81 6.12 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.76 0.65 0.52 0.47 0.64 42.47%

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