[CVIEW] YoY Annualized Quarter Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 2.58%
YoY- 126.0%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 145,217 116,478 199,706 258,445 179,412 73,194 24,292 34.68%
PBT 31,740 27,805 109,145 98,833 45,810 6,905 -8,073 -
Tax -9,508 -8,204 -28,600 -24,581 -12,956 -3,294 -560 60.24%
NP 22,232 19,601 80,545 74,252 32,854 3,610 -8,633 -
-
NP to SH 22,232 19,601 80,545 74,252 32,854 3,610 -8,633 -
-
Tax Rate 29.96% 29.51% 26.20% 24.87% 28.28% 47.70% - -
Total Cost 122,985 96,877 119,161 184,193 146,557 69,584 32,925 24.53%
-
Net Worth 298,000 281,999 280,999 217,000 159,000 128,904 127,901 15.12%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 13,333 17,333 37,333 26,666 - - - -
Div Payout % 59.97% 88.43% 46.35% 35.91% - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 298,000 281,999 280,999 217,000 159,000 128,904 127,901 15.12%
NOSH 100,000 100,000 100,000 100,000 100,000 99,926 99,922 0.01%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.31% 16.83% 40.33% 28.73% 18.31% 4.93% -35.54% -
ROE 7.46% 6.95% 28.66% 34.22% 20.66% 2.80% -6.75% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 145.22 116.48 199.71 258.45 179.41 73.25 24.31 34.66%
EPS 22.23 19.60 80.55 74.25 32.85 3.61 -8.64 -
DPS 13.33 17.33 37.33 26.67 0.00 0.00 0.00 -
NAPS 2.98 2.82 2.81 2.17 1.59 1.29 1.28 15.10%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 145.22 116.48 199.71 258.45 179.41 73.19 24.29 34.68%
EPS 22.23 19.60 80.55 74.25 32.85 3.61 -8.63 -
DPS 13.33 17.33 37.33 26.67 0.00 0.00 0.00 -
NAPS 2.98 2.82 2.81 2.17 1.59 1.289 1.279 15.12%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.37 1.52 3.13 2.39 0.75 0.595 0.60 -
P/RPS 0.94 1.30 1.57 0.92 0.42 0.81 2.47 -14.85%
P/EPS 6.16 7.75 3.89 3.22 2.28 14.92 -6.94 -
EY 16.23 12.90 25.73 31.07 43.81 6.70 -14.40 -
DY 9.73 11.40 11.93 11.16 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 1.11 1.10 0.47 0.46 0.47 -0.35%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 22/10/15 21/10/14 22/10/13 23/10/12 27/10/11 27/10/10 -
Price 1.48 1.66 2.90 2.37 0.82 0.62 0.52 -
P/RPS 1.02 1.43 1.45 0.92 0.46 0.85 2.14 -11.60%
P/EPS 6.66 8.47 3.60 3.19 2.50 15.55 -6.02 -
EY 15.02 11.81 27.77 31.33 40.07 6.43 -16.62 -
DY 9.01 10.44 12.87 11.25 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 1.03 1.09 0.52 0.48 0.41 3.35%

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