[CVIEW] YoY Annualized Quarter Result on 31-Aug-2020 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-Aug-2020 [#3]
Profit Trend
QoQ- -3.09%
YoY- -40.38%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 101,401 75,532 79,048 92,093 168,713 125,689 113,958 -1.92%
PBT 10,606 3,894 12,376 21,474 33,169 34,166 35,932 -18.39%
Tax -4,288 -1,180 -4,526 -6,732 -8,441 -9,528 -10,693 -14.12%
NP 6,318 2,714 7,849 14,742 24,728 24,638 25,238 -20.60%
-
NP to SH 6,318 2,714 7,849 14,742 24,728 24,638 25,238 -20.60%
-
Tax Rate 40.43% 30.30% 36.57% 31.35% 25.45% 27.89% 29.76% -
Total Cost 95,082 72,817 71,198 77,350 143,985 101,050 88,720 1.16%
-
Net Worth 409,999 413,999 413,999 413,000 403,000 343,000 315,000 4.48%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 11,333 4,000 2,666 10,666 4,000 6,666 6,666 9.24%
Div Payout % 179.36% 147.35% 33.97% 72.35% 16.18% 27.06% 26.41% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 409,999 413,999 413,999 413,000 403,000 343,000 315,000 4.48%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 6.23% 3.59% 9.93% 16.01% 14.66% 19.60% 22.15% -
ROE 1.54% 0.66% 1.90% 3.57% 6.14% 7.18% 8.01% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 101.40 75.53 79.05 92.09 168.71 125.69 113.96 -1.92%
EPS 6.32 2.72 7.85 14.75 24.73 24.64 25.24 -20.60%
DPS 11.33 4.00 2.67 10.67 4.00 6.67 6.67 9.22%
NAPS 4.10 4.14 4.14 4.13 4.03 3.43 3.15 4.48%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 101.40 75.53 79.05 92.09 168.71 125.69 113.96 -1.92%
EPS 6.32 2.72 7.85 14.75 24.73 24.64 25.24 -20.60%
DPS 11.33 4.00 2.67 10.67 4.00 6.67 6.67 9.22%
NAPS 4.10 4.14 4.14 4.13 4.03 3.43 3.15 4.48%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 1.08 0.97 1.08 1.03 1.38 1.40 1.63 -
P/RPS 1.07 1.28 1.37 1.12 0.82 1.11 1.43 -4.71%
P/EPS 17.09 35.73 13.76 6.99 5.58 5.68 6.46 17.59%
EY 5.85 2.80 7.27 14.31 17.92 17.60 15.48 -14.96%
DY 10.49 4.12 2.47 10.36 2.90 4.76 4.09 16.98%
P/NAPS 0.26 0.23 0.26 0.25 0.34 0.41 0.52 -10.90%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 24/10/23 18/10/22 27/10/21 23/10/20 25/10/19 26/10/18 24/10/17 -
Price 1.06 0.94 1.12 1.00 1.25 1.20 1.61 -
P/RPS 1.05 1.24 1.42 1.09 0.74 0.95 1.41 -4.79%
P/EPS 16.78 34.63 14.27 6.78 5.05 4.87 6.38 17.47%
EY 5.96 2.89 7.01 14.74 19.78 20.53 15.68 -14.88%
DY 10.69 4.26 2.38 10.67 3.20 5.56 4.14 17.12%
P/NAPS 0.26 0.23 0.27 0.24 0.31 0.35 0.51 -10.61%

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