[CVIEW] YoY Annualized Quarter Result on 31-May-2012 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 21.76%
YoY- 608.07%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 126,438 216,528 265,326 169,310 60,996 30,302 35,128 23.78%
PBT 33,358 119,716 95,906 40,398 4,314 -6,810 -3,428 -
Tax -10,130 -31,240 -23,518 -11,438 -224 -334 16 -
NP 23,228 88,476 72,388 28,960 4,090 -7,144 -3,412 -
-
NP to SH 23,228 88,476 72,388 28,960 4,090 -7,144 -3,412 -
-
Tax Rate 30.37% 26.10% 24.52% 28.31% 5.19% - - -
Total Cost 103,210 128,052 192,938 140,350 56,906 37,446 38,540 17.83%
-
Net Worth 278,999 265,000 200,999 148,000 128,685 131,073 136,679 12.62%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 20,000 42,000 28,000 - - - - -
Div Payout % 86.10% 47.47% 38.68% - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 278,999 265,000 200,999 148,000 128,685 131,073 136,679 12.62%
NOSH 100,000 100,000 100,000 100,000 99,756 100,056 99,766 0.03%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 18.37% 40.86% 27.28% 17.10% 6.71% -23.58% -9.71% -
ROE 8.33% 33.39% 36.01% 19.57% 3.18% -5.45% -2.50% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 126.44 216.53 265.33 169.31 61.15 30.29 35.21 23.73%
EPS 23.22 88.48 72.38 28.96 4.10 -7.14 -3.42 -
DPS 20.00 42.00 28.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.65 2.01 1.48 1.29 1.31 1.37 12.57%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 126.44 216.53 265.33 169.31 61.00 30.30 35.13 23.78%
EPS 23.22 88.48 72.38 28.96 4.09 -7.14 -3.41 -
DPS 20.00 42.00 28.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.65 2.01 1.48 1.2869 1.3107 1.3668 12.62%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.27 2.90 2.33 0.79 0.56 0.60 0.70 -
P/RPS 1.80 1.34 0.88 0.47 0.92 1.98 1.99 -1.65%
P/EPS 9.77 3.28 3.22 2.73 12.03 -8.40 -20.47 -
EY 10.23 30.51 31.07 36.66 8.31 -11.90 -4.89 -
DY 8.81 14.48 12.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.09 1.16 0.53 0.43 0.46 0.51 8.01%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 -
Price 2.18 3.18 2.94 0.70 0.59 0.60 0.65 -
P/RPS 1.72 1.47 1.11 0.41 0.96 1.98 1.85 -1.20%
P/EPS 9.39 3.59 4.06 2.42 12.67 -8.40 -19.01 -
EY 10.66 27.82 24.62 41.37 7.89 -11.90 -5.26 -
DY 9.17 13.21 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.20 1.46 0.47 0.46 0.46 0.47 8.80%

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