[CVIEW] YoY Annualized Quarter Result on 30-Nov-2011 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 113.48%
YoY- 194.06%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 185,018 272,940 192,573 96,297 23,258 51,496 24,721 39.83%
PBT 95,703 104,342 52,740 11,763 -8,545 -1,051 -11,060 -
Tax -25,276 -26,548 -14,719 -4,055 350 -2,696 453 -
NP 70,427 77,794 38,021 7,708 -8,195 -3,747 -10,607 -
-
NP to SH 70,427 77,794 38,021 7,708 -8,195 -3,747 -10,607 -
-
Tax Rate 26.41% 25.44% 27.91% 34.47% - - - -
Total Cost 114,591 195,146 154,552 88,589 31,453 55,243 35,328 21.65%
-
Net Worth 276,999 234,999 172,004 133,963 125,923 134,892 137,960 12.31%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 35,000 27,000 - - - - - -
Div Payout % 49.70% 34.71% - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 276,999 234,999 172,004 133,963 125,923 134,892 137,960 12.31%
NOSH 100,000 100,000 100,000 99,973 99,939 99,920 99,971 0.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 38.06% 28.50% 19.74% 8.00% -35.24% -7.28% -42.91% -
ROE 25.42% 33.10% 22.10% 5.75% -6.51% -2.78% -7.69% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 185.02 272.94 192.57 96.32 23.27 51.54 24.73 39.82%
EPS 70.43 77.79 38.02 7.71 -8.20 -3.75 -10.61 -
DPS 35.00 27.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.35 1.72 1.34 1.26 1.35 1.38 12.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 185.02 272.94 192.57 96.30 23.26 51.50 24.72 39.83%
EPS 70.43 77.79 38.02 7.71 -8.20 -3.75 -10.61 -
DPS 35.00 27.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.35 1.72 1.3396 1.2592 1.3489 1.3796 12.31%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.80 2.60 1.05 0.61 0.41 0.61 0.60 -
P/RPS 1.51 0.95 0.55 0.63 1.76 1.18 2.43 -7.62%
P/EPS 3.98 3.34 2.76 7.91 -5.00 -16.27 -5.66 -
EY 25.15 29.92 36.21 12.64 -20.00 -6.15 -17.68 -
DY 12.50 10.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.61 0.46 0.33 0.45 0.43 15.28%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 27/01/15 21/01/14 22/01/13 18/01/12 26/01/11 27/01/10 19/01/09 -
Price 2.85 3.25 1.12 0.65 0.50 0.62 0.57 -
P/RPS 1.54 1.19 0.59 0.67 2.15 1.20 2.31 -6.53%
P/EPS 4.05 4.18 2.95 8.43 -6.10 -16.53 -5.37 -
EY 24.71 23.94 33.95 11.86 -16.40 -6.05 -18.61 -
DY 12.28 8.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.38 0.65 0.49 0.40 0.46 0.41 16.58%

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