[CVIEW] YoY Annualized Quarter Result on 30-Nov-2017 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
QoQ- 12.8%
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 90,221 162,737 236,063 121,953 161,085 110,755 185,018 -11.27%
PBT 19,592 33,892 90,786 40,034 36,107 29,546 95,703 -23.21%
Tax -6,343 -9,021 -20,273 -11,566 -10,192 -8,388 -25,276 -20.56%
NP 13,249 24,871 70,513 28,468 25,915 21,158 70,427 -24.28%
-
NP to SH 13,249 24,871 70,513 28,468 25,915 21,158 70,427 -24.28%
-
Tax Rate 32.38% 26.62% 22.33% 28.89% 28.23% 28.39% 26.41% -
Total Cost 76,972 137,866 165,550 93,485 135,170 89,597 114,591 -6.41%
-
Net Worth 411,999 405,999 390,000 325,000 300,999 284,999 276,999 6.83%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 8,000 8,000 5,000 - 15,000 13,000 35,000 -21.78%
Div Payout % 60.38% 32.17% 7.09% - 57.88% 61.44% 49.70% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 411,999 405,999 390,000 325,000 300,999 284,999 276,999 6.83%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 14.69% 15.28% 29.87% 23.34% 16.09% 19.10% 38.06% -
ROE 3.22% 6.13% 18.08% 8.76% 8.61% 7.42% 25.42% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 90.22 162.74 236.06 121.95 161.09 110.76 185.02 -11.27%
EPS 13.25 24.87 70.51 28.47 25.92 21.16 70.43 -24.28%
DPS 8.00 8.00 5.00 0.00 15.00 13.00 35.00 -21.78%
NAPS 4.12 4.06 3.90 3.25 3.01 2.85 2.77 6.83%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 90.22 162.74 236.06 121.95 161.09 110.76 185.02 -11.27%
EPS 13.25 24.87 70.51 28.47 25.92 21.16 70.43 -24.28%
DPS 8.00 8.00 5.00 0.00 15.00 13.00 35.00 -21.78%
NAPS 4.12 4.06 3.90 3.25 3.01 2.85 2.77 6.83%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 1.05 1.25 1.33 1.55 1.49 1.61 2.80 -
P/RPS 1.16 0.77 0.56 1.27 0.92 1.45 1.51 -4.29%
P/EPS 7.93 5.03 1.89 5.44 5.75 7.61 3.98 12.16%
EY 12.62 19.90 53.02 18.37 17.39 13.14 25.15 -10.84%
DY 7.62 6.40 3.76 0.00 10.07 8.07 12.50 -7.91%
P/NAPS 0.25 0.31 0.34 0.48 0.50 0.56 1.01 -20.74%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 21/01/20 22/01/19 30/01/18 18/01/17 27/01/16 27/01/15 -
Price 1.07 1.40 1.59 1.68 1.51 1.60 2.85 -
P/RPS 1.19 0.86 0.67 1.38 0.94 1.44 1.54 -4.20%
P/EPS 8.08 5.63 2.25 5.90 5.83 7.56 4.05 12.18%
EY 12.38 17.77 44.35 16.95 17.16 13.22 24.71 -10.87%
DY 7.48 5.71 3.14 0.00 9.93 8.13 12.28 -7.92%
P/NAPS 0.26 0.34 0.41 0.52 0.50 0.56 1.03 -20.48%

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