[CVIEW] QoQ TTM Result on 31-Aug-2018 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-Aug-2018 [#3]
Profit Trend
QoQ- 17.21%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 273,527 261,385 236,063 130,751 117,775 121,124 121,953 71.42%
PBT 96,792 95,896 90,776 38,710 34,127 39,123 40,034 80.23%
Tax -20,632 -20,966 -20,263 -10,692 -10,222 -11,191 -11,566 47.13%
NP 76,160 74,930 70,513 28,018 23,905 27,932 28,468 92.82%
-
NP to SH 76,160 74,930 70,513 28,018 23,905 27,932 28,468 92.82%
-
Tax Rate 21.32% 21.86% 22.32% 27.62% 29.95% 28.60% 28.89% -
Total Cost 197,367 186,455 165,550 102,733 93,870 93,192 93,485 64.64%
-
Net Worth 397,000 393,000 390,000 343,000 331,999 327,999 325,000 14.28%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 5,000 5,000 5,000 5,000 - - - -
Div Payout % 6.57% 6.67% 7.09% 17.85% - - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 397,000 393,000 390,000 343,000 331,999 327,999 325,000 14.28%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 27.84% 28.67% 29.87% 21.43% 20.30% 23.06% 23.34% -
ROE 19.18% 19.07% 18.08% 8.17% 7.20% 8.52% 8.76% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 273.53 261.39 236.06 130.75 117.78 121.12 121.95 71.43%
EPS 76.16 74.93 70.51 28.02 23.91 27.93 28.47 92.82%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 3.97 3.93 3.90 3.43 3.32 3.28 3.25 14.28%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 273.53 261.39 236.06 130.75 117.78 121.12 121.95 71.43%
EPS 76.16 74.93 70.51 28.02 23.91 27.93 28.47 92.82%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 3.97 3.93 3.90 3.43 3.32 3.28 3.25 14.28%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.36 1.49 1.33 1.40 1.36 1.60 1.55 -
P/RPS 0.50 0.57 0.56 1.07 1.15 1.32 1.27 -46.31%
P/EPS 1.79 1.99 1.89 5.00 5.69 5.73 5.44 -52.37%
EY 56.00 50.29 53.02 20.01 17.58 17.46 18.37 110.38%
DY 3.68 3.36 3.76 3.57 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.34 0.41 0.41 0.49 0.48 -20.55%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 25/07/19 25/04/19 22/01/19 26/10/18 27/07/18 26/04/18 30/01/18 -
Price 1.47 1.40 1.59 1.20 1.40 1.43 1.68 -
P/RPS 0.54 0.54 0.67 0.92 1.19 1.18 1.38 -46.53%
P/EPS 1.93 1.87 2.25 4.28 5.86 5.12 5.90 -52.55%
EY 51.81 53.52 44.35 23.35 17.08 19.53 16.95 110.76%
DY 3.40 3.57 3.14 4.17 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.41 0.35 0.42 0.44 0.52 -20.31%

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