[CVIEW] YoY Annualized Quarter Result on 31-Aug-2016 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-Aug-2016 [#3]
Profit Trend
QoQ- 42.73%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 168,713 125,689 113,958 145,217 116,478 199,706 258,445 -6.85%
PBT 33,169 34,166 35,932 31,740 27,805 109,145 98,833 -16.63%
Tax -8,441 -9,528 -10,693 -9,508 -8,204 -28,600 -24,581 -16.31%
NP 24,728 24,638 25,238 22,232 19,601 80,545 74,252 -16.73%
-
NP to SH 24,728 24,638 25,238 22,232 19,601 80,545 74,252 -16.73%
-
Tax Rate 25.45% 27.89% 29.76% 29.96% 29.51% 26.20% 24.87% -
Total Cost 143,985 101,050 88,720 122,985 96,877 119,161 184,193 -4.01%
-
Net Worth 403,000 343,000 315,000 298,000 281,999 280,999 217,000 10.86%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 4,000 6,666 6,666 13,333 17,333 37,333 26,666 -27.09%
Div Payout % 16.18% 27.06% 26.41% 59.97% 88.43% 46.35% 35.91% -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 403,000 343,000 315,000 298,000 281,999 280,999 217,000 10.86%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 14.66% 19.60% 22.15% 15.31% 16.83% 40.33% 28.73% -
ROE 6.14% 7.18% 8.01% 7.46% 6.95% 28.66% 34.22% -
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 168.71 125.69 113.96 145.22 116.48 199.71 258.45 -6.85%
EPS 24.73 24.64 25.24 22.23 19.60 80.55 74.25 -16.73%
DPS 4.00 6.67 6.67 13.33 17.33 37.33 26.67 -27.09%
NAPS 4.03 3.43 3.15 2.98 2.82 2.81 2.17 10.86%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 168.71 125.69 113.96 145.22 116.48 199.71 258.45 -6.85%
EPS 24.73 24.64 25.24 22.23 19.60 80.55 74.25 -16.73%
DPS 4.00 6.67 6.67 13.33 17.33 37.33 26.67 -27.09%
NAPS 4.03 3.43 3.15 2.98 2.82 2.81 2.17 10.86%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 1.38 1.40 1.63 1.37 1.52 3.13 2.39 -
P/RPS 0.82 1.11 1.43 0.94 1.30 1.57 0.92 -1.89%
P/EPS 5.58 5.68 6.46 6.16 7.75 3.89 3.22 9.59%
EY 17.92 17.60 15.48 16.23 12.90 25.73 31.07 -8.76%
DY 2.90 4.76 4.09 9.73 11.40 11.93 11.16 -20.10%
P/NAPS 0.34 0.41 0.52 0.46 0.54 1.11 1.10 -17.76%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 25/10/19 26/10/18 24/10/17 27/10/16 22/10/15 21/10/14 22/10/13 -
Price 1.25 1.20 1.61 1.48 1.66 2.90 2.37 -
P/RPS 0.74 0.95 1.41 1.02 1.43 1.45 0.92 -3.56%
P/EPS 5.05 4.87 6.38 6.66 8.47 3.60 3.19 7.95%
EY 19.78 20.53 15.68 15.02 11.81 27.77 31.33 -7.37%
DY 3.20 5.56 4.14 9.01 10.44 12.87 11.25 -18.89%
P/NAPS 0.31 0.35 0.51 0.50 0.59 1.03 1.09 -18.89%

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