[CVIEW] YoY Annualized Quarter Result on 31-Aug-2017 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-Aug-2017 [#3]
Profit Trend
QoQ- 7.49%
YoY- 13.52%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 92,093 168,713 125,689 113,958 145,217 116,478 199,706 -12.09%
PBT 21,474 33,169 34,166 35,932 31,740 27,805 109,145 -23.71%
Tax -6,732 -8,441 -9,528 -10,693 -9,508 -8,204 -28,600 -21.40%
NP 14,742 24,728 24,638 25,238 22,232 19,601 80,545 -24.63%
-
NP to SH 14,742 24,728 24,638 25,238 22,232 19,601 80,545 -24.63%
-
Tax Rate 31.35% 25.45% 27.89% 29.76% 29.96% 29.51% 26.20% -
Total Cost 77,350 143,985 101,050 88,720 122,985 96,877 119,161 -6.94%
-
Net Worth 413,000 403,000 343,000 315,000 298,000 281,999 280,999 6.62%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 10,666 4,000 6,666 6,666 13,333 17,333 37,333 -18.82%
Div Payout % 72.35% 16.18% 27.06% 26.41% 59.97% 88.43% 46.35% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 413,000 403,000 343,000 315,000 298,000 281,999 280,999 6.62%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 16.01% 14.66% 19.60% 22.15% 15.31% 16.83% 40.33% -
ROE 3.57% 6.14% 7.18% 8.01% 7.46% 6.95% 28.66% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 92.09 168.71 125.69 113.96 145.22 116.48 199.71 -12.09%
EPS 14.75 24.73 24.64 25.24 22.23 19.60 80.55 -24.62%
DPS 10.67 4.00 6.67 6.67 13.33 17.33 37.33 -18.82%
NAPS 4.13 4.03 3.43 3.15 2.98 2.82 2.81 6.62%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 92.09 168.71 125.69 113.96 145.22 116.48 199.71 -12.09%
EPS 14.75 24.73 24.64 25.24 22.23 19.60 80.55 -24.62%
DPS 10.67 4.00 6.67 6.67 13.33 17.33 37.33 -18.82%
NAPS 4.13 4.03 3.43 3.15 2.98 2.82 2.81 6.62%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.03 1.38 1.40 1.63 1.37 1.52 3.13 -
P/RPS 1.12 0.82 1.11 1.43 0.94 1.30 1.57 -5.46%
P/EPS 6.99 5.58 5.68 6.46 6.16 7.75 3.89 10.25%
EY 14.31 17.92 17.60 15.48 16.23 12.90 25.73 -9.30%
DY 10.36 2.90 4.76 4.09 9.73 11.40 11.93 -2.32%
P/NAPS 0.25 0.34 0.41 0.52 0.46 0.54 1.11 -21.98%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 23/10/20 25/10/19 26/10/18 24/10/17 27/10/16 22/10/15 21/10/14 -
Price 1.00 1.25 1.20 1.61 1.48 1.66 2.90 -
P/RPS 1.09 0.74 0.95 1.41 1.02 1.43 1.45 -4.64%
P/EPS 6.78 5.05 4.87 6.38 6.66 8.47 3.60 11.11%
EY 14.74 19.78 20.53 15.68 15.02 11.81 27.77 -10.00%
DY 10.67 3.20 5.56 4.14 9.01 10.44 12.87 -3.07%
P/NAPS 0.24 0.31 0.35 0.51 0.50 0.59 1.03 -21.53%

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