[CVIEW] YoY Annual (Unaudited) Result on 30-Nov-2018 [#4]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

22-Jan-2019

Admission Sponsor

Sponsor

Financial Year

30-Nov-2018

Quarter

30-Nov-2018 [#4]

Profit Trend

YoY- 147.69%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Annual (Unaudited) Result
Revenue	68,131	90,221	162,737	236,063	121,953	161,085	110,755	-7.77%
YoY %	-24.48%	-44.56%	-31.06%	93.57%	-24.29%	45.44%	-	-
Horiz. %	61.52%	81.46%	146.93%	213.14%	110.11%	145.44%	100.00%	-
PBT	9,993	19,592	33,892	90,786	40,034	36,107	29,546	-16.51%
YoY %	-48.99%	-42.19%	-62.67%	126.77%	10.88%	22.21%	-	-
Horiz. %	33.82%	66.31%	114.71%	307.27%	135.50%	122.21%	100.00%	-
Tax	-3,380	-6,343	-9,021	-20,273	-11,566	-10,192	-8,388	-14.04%
YoY %	46.71%	29.69%	55.50%	-75.28%	-13.48%	-21.51%	-	-
Horiz. %	40.30%	75.62%	107.55%	241.69%	137.89%	121.51%	100.00%	-
NP	6,613	13,249	24,871	70,513	28,468	25,915	21,158	-17.60%
YoY %	-50.09%	-46.73%	-64.73%	147.69%	9.85%	22.48%	-	-
Horiz. %	31.26%	62.62%	117.55%	333.27%	134.55%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,613	13,249	24,871	70,513	28,468	25,915	21,158	-17.60%
YoY %	-50.09%	-46.73%	-64.73%	147.69%	9.85%	22.48%	-	-
Horiz. %	31.26%	62.62%	117.55%	333.27%	134.55%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.82%	32.38%	26.62%	22.33%	28.89%	28.23%	28.39%	-
YoY %	4.45%	21.64%	19.21%	-22.71%	2.34%	-0.56%	-	-
Horiz. %	119.13%	114.05%	93.77%	78.65%	101.76%	99.44%	100.00%	-
Total Cost	61,518	76,972	137,866	165,550	93,485	135,170	89,597	-6.06%
YoY %	-20.08%	-44.17%	-16.72%	77.09%	-30.84%	50.86%	-	-
Horiz. %	68.66%	85.91%	153.87%	184.77%	104.34%	150.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,000	411,999	405,999	390,000	325,000	300,999	284,999	6.45%
YoY %	0.73%	1.48%	4.10%	20.00%	7.97%	5.61%	-	-
Horiz. %	145.61%	144.56%	142.46%	136.84%	114.04%	105.61%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Dividend
Div	5,000	8,000	8,000	5,000	-	15,000	13,000	-14.70%
YoY %	-37.50%	0.00%	60.00%	0.00%	-	15.38%	-	-
Horiz. %	38.46%	61.54%	61.54%	38.46%	-	115.38%	100.00%	-
Div Payout %	75.61%	60.38%	32.17%	7.09%	-	57.88%	61.44%	-
YoY %	25.22%	87.69%	353.74%	0.00%	-	-5.79%	-	-
Horiz. %	123.06%	98.27%	52.36%	11.54%	-	94.21%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Equity
Net Worth	415,000	411,999	405,999	390,000	325,000	300,999	284,999	6.45%
YoY %	0.73%	1.48%	4.10%	20.00%	7.97%	5.61%	-	-
Horiz. %	145.61%	144.56%	142.46%	136.84%	114.04%	105.61%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Ratio Analysis
NP Margin	9.71%	14.69%	15.28%	29.87%	23.34%	16.09%	19.10%	-
YoY %	-33.90%	-3.86%	-48.84%	27.98%	45.06%	-15.76%	-	-
Horiz. %	50.84%	76.91%	80.00%	156.39%	122.20%	84.24%	100.00%	-
ROE	1.59%	3.22%	6.13%	18.08%	8.76%	8.61%	7.42%	-
YoY %	-50.62%	-47.47%	-66.10%	106.39%	1.74%	16.04%	-	-
Horiz. %	21.43%	43.40%	82.61%	243.67%	118.06%	116.04%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Per Share
RPS	68.13	90.22	162.74	236.06	121.95	161.09	110.76	-7.77%
YoY %	-24.48%	-44.56%	-31.06%	93.57%	-24.30%	45.44%	-	-
Horiz. %	61.51%	81.46%	146.93%	213.13%	110.10%	145.44%	100.00%	-
EPS	6.61	13.25	24.87	70.51	28.47	25.92	21.16	-17.61%
YoY %	-50.11%	-46.72%	-64.73%	147.66%	9.84%	22.50%	-	-
Horiz. %	31.24%	62.62%	117.53%	333.22%	134.55%	122.50%	100.00%	-
DPS	5.00	8.00	8.00	5.00	0.00	15.00	13.00	-14.70%
YoY %	-37.50%	0.00%	60.00%	0.00%	0.00%	15.38%	-	-
Horiz. %	38.46%	61.54%	61.54%	38.46%	0.00%	115.38%	100.00%	-
NAPS	4.15	4.12	4.06	3.90	3.25	3.01	2.85	6.45%
YoY %	0.73%	1.48%	4.10%	20.00%	7.97%	5.61%	-	-
Horiz. %	145.61%	144.56%	142.46%	136.84%	114.04%	105.61%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	68.13	90.22	162.74	236.06	121.95	161.09	110.76	-7.77%
YoY %	-24.48%	-44.56%	-31.06%	93.57%	-24.30%	45.44%	-	-
Horiz. %	61.51%	81.46%	146.93%	213.13%	110.10%	145.44%	100.00%	-
EPS	6.61	13.25	24.87	70.51	28.47	25.92	21.16	-17.61%
YoY %	-50.11%	-46.72%	-64.73%	147.66%	9.84%	22.50%	-	-
Horiz. %	31.24%	62.62%	117.53%	333.22%	134.55%	122.50%	100.00%	-
DPS	5.00	8.00	8.00	5.00	0.00	15.00	13.00	-14.70%
YoY %	-37.50%	0.00%	60.00%	0.00%	0.00%	15.38%	-	-
Horiz. %	38.46%	61.54%	61.54%	38.46%	0.00%	115.38%	100.00%	-
NAPS	4.15	4.12	4.06	3.90	3.25	3.01	2.85	6.45%
YoY %	0.73%	1.48%	4.10%	20.00%	7.97%	5.61%	-	-
Horiz. %	145.61%	144.56%	142.46%	136.84%	114.04%	105.61%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	-
Price	1.01	1.05	1.25	1.33	1.55	1.49	1.61	-
P/RPS	1.48	1.16	0.77	0.56	1.27	0.92	1.45	0.34%
YoY %	27.59%	50.65%	37.50%	-55.91%	38.04%	-36.55%	-	-
Horiz. %	102.07%	80.00%	53.10%	38.62%	87.59%	63.45%	100.00%	-
P/EPS	15.27	7.93	5.03	1.89	5.44	5.75	7.61	12.29%
YoY %	92.56%	57.65%	166.14%	-65.26%	-5.39%	-24.44%	-	-
Horiz. %	200.66%	104.20%	66.10%	24.84%	71.48%	75.56%	100.00%	-
EY	6.55	12.62	19.90	53.02	18.37	17.39	13.14	-10.94%
YoY %	-48.10%	-36.58%	-62.47%	188.62%	5.64%	32.34%	-	-
Horiz. %	49.85%	96.04%	151.45%	403.50%	139.80%	132.34%	100.00%	-
DY	4.95	7.62	6.40	3.76	0.00	10.07	8.07	-7.81%
YoY %	-35.04%	19.06%	70.21%	0.00%	0.00%	24.78%	-	-
Horiz. %	61.34%	94.42%	79.31%	46.59%	0.00%	124.78%	100.00%	-
P/NAPS	0.24	0.25	0.31	0.34	0.48	0.50	0.56	-13.15%
YoY %	-4.00%	-19.35%	-8.82%	-29.17%	-4.00%	-10.71%	-	-
Horiz. %	42.86%	44.64%	55.36%	60.71%	85.71%	89.29%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Announcement Date
Date	25/01/22	26/01/21	21/01/20	22/01/19	30/01/18	18/01/17	27/01/16	-
Price	0.995	1.07	1.40	1.59	1.68	1.51	1.60	-
P/RPS	1.46	1.19	0.86	0.67	1.38	0.94	1.44	0.22%
YoY %	22.69%	38.37%	28.36%	-51.45%	46.81%	-34.72%	-	-
Horiz. %	101.39%	82.64%	59.72%	46.53%	95.83%	65.28%	100.00%	-
P/EPS	15.05	8.08	5.63	2.25	5.90	5.83	7.56	12.14%
YoY %	86.26%	43.52%	150.22%	-61.86%	1.20%	-22.88%	-	-
Horiz. %	199.07%	106.88%	74.47%	29.76%	78.04%	77.12%	100.00%	-
EY	6.65	12.38	17.77	44.35	16.95	17.16	13.22	-10.81%
YoY %	-46.28%	-30.33%	-59.93%	161.65%	-1.22%	29.80%	-	-
Horiz. %	50.30%	93.65%	134.42%	335.48%	128.21%	129.80%	100.00%	-
DY	5.03	7.48	5.71	3.14	0.00	9.93	8.13	-7.68%
YoY %	-32.75%	31.00%	81.85%	0.00%	0.00%	22.14%	-	-
Horiz. %	61.87%	92.00%	70.23%	38.62%	0.00%	122.14%	100.00%	-
P/NAPS	0.24	0.26	0.34	0.41	0.52	0.50	0.56	-13.15%
YoY %	-7.69%	-23.53%	-17.07%	-21.15%	4.00%	-10.71%	-	-
Horiz. %	42.86%	46.43%	60.71%	73.21%	92.86%	89.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos