[CVIEW] QoQ TTM Result on 30-Nov-2013 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- 12.63%
YoY- 104.61%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 228,886 248,541 270,987 272,940 251,848 240,581 218,050 3.27%
PBT 112,076 116,247 112,268 104,342 92,507 80,494 66,714 41.18%
Tax -29,562 -30,409 -29,344 -26,548 -23,438 -20,759 -17,453 41.95%
NP 82,514 85,838 82,924 77,794 69,069 59,735 49,261 40.90%
-
NP to SH 82,514 85,838 82,924 77,794 69,069 59,735 49,261 40.90%
-
Tax Rate 26.38% 26.16% 26.14% 25.44% 25.34% 25.79% 26.16% -
Total Cost 146,372 162,703 188,063 195,146 182,779 180,846 168,789 -9.03%
-
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.03%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 28,000 31,000 32,000 35,000 28,000 18,000 10,000 98.28%
Div Payout % 33.93% 36.11% 38.59% 44.99% 40.54% 30.13% 20.30% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 36.05% 34.54% 30.60% 28.50% 27.42% 24.83% 22.59% -
ROE 29.36% 32.39% 32.27% 33.10% 31.83% 29.72% 26.63% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 228.89 248.54 270.99 272.94 251.85 240.58 218.05 3.27%
EPS 82.51 85.84 82.92 77.79 69.07 59.74 49.26 40.90%
DPS 28.00 31.00 32.00 35.00 28.00 18.00 10.00 98.28%
NAPS 2.81 2.65 2.57 2.35 2.17 2.01 1.85 32.03%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 228.89 248.54 270.99 272.94 251.85 240.58 218.05 3.27%
EPS 82.51 85.84 82.92 77.79 69.07 59.74 49.26 40.90%
DPS 28.00 31.00 32.00 35.00 28.00 18.00 10.00 98.28%
NAPS 2.81 2.65 2.57 2.35 2.17 2.01 1.85 32.03%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 3.13 2.90 2.68 2.60 2.39 2.33 1.22 -
P/RPS 1.37 1.17 0.99 0.95 0.95 0.97 0.56 81.26%
P/EPS 3.79 3.38 3.23 3.34 3.46 3.90 2.48 32.57%
EY 26.36 29.60 30.94 29.92 28.90 25.64 40.38 -24.68%
DY 8.95 10.69 11.94 13.46 11.72 7.73 8.20 5.99%
P/NAPS 1.11 1.09 1.04 1.11 1.10 1.16 0.66 41.28%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 21/10/14 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 -
Price 2.90 3.18 2.85 3.25 2.37 2.94 1.40 -
P/RPS 1.27 1.28 1.05 1.19 0.94 1.22 0.64 57.71%
P/EPS 3.51 3.70 3.44 4.18 3.43 4.92 2.84 15.12%
EY 28.45 26.99 29.10 23.94 29.14 20.32 35.19 -13.18%
DY 9.66 9.75 11.23 10.77 11.81 6.12 7.14 22.25%
P/NAPS 1.03 1.20 1.11 1.38 1.09 1.46 0.76 22.39%

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