[CVIEW] QoQ TTM Result on 30-Nov-2019 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
30-Nov-2019 [#4]
Profit Trend
QoQ- -64.62%
YoY- -64.51%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 105,272 122,996 138,350 166,754 272,348 273,527 261,385 -45.31%
PBT 25,121 28,172 28,458 34,092 90,228 96,792 95,896 -58.89%
Tax -7,739 -8,367 -8,335 -9,069 -19,496 -20,632 -20,966 -48.38%
NP 17,382 19,805 20,123 25,023 70,732 76,160 74,930 -62.07%
-
NP to SH 17,382 19,805 20,123 25,023 70,732 76,160 74,930 -62.07%
-
Tax Rate 30.81% 29.70% 29.29% 26.60% 21.61% 21.32% 21.86% -
Total Cost 87,890 103,191 118,227 141,731 201,616 197,367 186,455 -39.29%
-
Net Worth 413,000 413,999 409,999 405,999 403,000 397,000 393,000 3.34%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 8,000 8,000 8,000 8,000 3,000 5,000 5,000 36.60%
Div Payout % 46.02% 40.39% 39.76% 31.97% 4.24% 6.57% 6.67% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 413,000 413,999 409,999 405,999 403,000 397,000 393,000 3.34%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 16.51% 16.10% 14.54% 15.01% 25.97% 27.84% 28.67% -
ROE 4.21% 4.78% 4.91% 6.16% 17.55% 19.18% 19.07% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 105.27 123.00 138.35 166.75 272.35 273.53 261.39 -45.31%
EPS 17.38 19.81 20.12 25.02 70.73 76.16 74.93 -62.08%
DPS 8.00 8.00 8.00 8.00 3.00 5.00 5.00 36.60%
NAPS 4.13 4.14 4.10 4.06 4.03 3.97 3.93 3.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 105.27 123.00 138.35 166.75 272.35 273.53 261.39 -45.31%
EPS 17.38 19.81 20.12 25.02 70.73 76.16 74.93 -62.08%
DPS 8.00 8.00 8.00 8.00 3.00 5.00 5.00 36.60%
NAPS 4.13 4.14 4.10 4.06 4.03 3.97 3.93 3.34%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 1.03 1.00 1.42 1.25 1.38 1.36 1.49 -
P/RPS 0.98 0.81 1.03 0.75 0.51 0.50 0.57 43.28%
P/EPS 5.93 5.05 7.06 5.00 1.95 1.79 1.99 106.39%
EY 16.88 19.81 14.17 20.02 51.26 56.00 50.29 -51.54%
DY 7.77 8.00 5.63 6.40 2.17 3.68 3.36 74.42%
P/NAPS 0.25 0.24 0.35 0.31 0.34 0.34 0.38 -24.26%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 23/10/20 20/07/20 10/06/20 21/01/20 25/10/19 25/07/19 25/04/19 -
Price 1.00 1.05 0.98 1.40 1.25 1.47 1.40 -
P/RPS 0.95 0.85 0.71 0.84 0.46 0.54 0.54 45.48%
P/EPS 5.75 5.30 4.87 5.59 1.77 1.93 1.87 110.73%
EY 17.38 18.86 20.53 17.87 56.59 51.81 53.52 -52.59%
DY 8.00 7.62 8.16 5.71 2.40 3.40 3.57 70.82%
P/NAPS 0.24 0.25 0.24 0.34 0.31 0.37 0.36 -23.59%

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