[CVIEW] QoQ TTM Result on 31-Aug-2012 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 47.82%
YoY- 2871.76%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 240,581 218,050 192,573 175,960 150,454 119,972 96,297 84.01%
PBT 80,494 66,714 52,740 40,662 29,525 19,488 11,483 265.83%
Tax -20,759 -17,453 -14,719 -11,301 -9,662 -6,635 -4,055 196.74%
NP 59,735 49,261 38,021 29,361 19,863 12,853 7,428 300.88%
-
NP to SH 59,735 49,261 38,021 29,361 19,863 12,853 7,428 300.88%
-
Tax Rate 25.79% 26.16% 27.91% 27.79% 32.72% 34.05% 35.31% -
Total Cost 180,846 168,789 154,552 146,599 130,591 107,119 88,869 60.51%
-
Net Worth 200,999 185,000 172,000 159,000 148,000 139,905 134,000 31.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 18,000 10,000 - - - - - -
Div Payout % 30.13% 20.30% - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 200,999 185,000 172,000 159,000 148,000 139,905 134,000 31.00%
NOSH 100,000 100,000 100,000 100,000 100,000 99,932 100,000 0.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 24.83% 22.59% 19.74% 16.69% 13.20% 10.71% 7.71% -
ROE 29.72% 26.63% 22.11% 18.47% 13.42% 9.19% 5.54% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 240.58 218.05 192.57 175.96 150.45 120.05 96.30 84.01%
EPS 59.74 49.26 38.02 29.36 19.86 12.86 7.43 300.83%
DPS 18.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.59 1.48 1.40 1.34 31.00%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 240.58 218.05 192.57 175.96 150.45 119.97 96.30 84.01%
EPS 59.74 49.26 38.02 29.36 19.86 12.85 7.43 300.83%
DPS 18.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 1.72 1.59 1.48 1.3991 1.34 31.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 2.33 1.22 1.05 0.75 0.79 0.66 0.61 -
P/RPS 0.97 0.56 0.55 0.43 0.53 0.55 0.63 33.30%
P/EPS 3.90 2.48 2.76 2.55 3.98 5.13 8.21 -39.09%
EY 25.64 40.38 36.21 39.15 25.14 19.49 12.18 64.17%
DY 7.73 8.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.66 0.61 0.47 0.53 0.47 0.46 85.16%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 -
Price 2.94 1.40 1.12 0.82 0.70 0.90 0.65 -
P/RPS 1.22 0.64 0.58 0.47 0.47 0.75 0.67 49.06%
P/EPS 4.92 2.84 2.95 2.79 3.52 7.00 8.75 -31.85%
EY 20.32 35.19 33.95 35.81 28.38 14.29 11.43 46.70%
DY 6.12 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.76 0.65 0.52 0.47 0.64 0.49 106.92%

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