[CVIEW] YoY Cumulative 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- 53.86%
YoY- 126.0%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 108,913 87,359 149,780 193,834 134,559 54,896 18,219 34.68%
PBT 23,805 20,854 81,859 74,125 34,358 5,179 -6,055 -
Tax -7,131 -6,153 -21,450 -18,436 -9,717 -2,471 -420 60.24%
NP 16,674 14,701 60,409 55,689 24,641 2,708 -6,475 -
-
NP to SH 16,674 14,701 60,409 55,689 24,641 2,708 -6,475 -
-
Tax Rate 29.96% 29.51% 26.20% 24.87% 28.28% 47.71% - -
Total Cost 92,239 72,658 89,371 138,145 109,918 52,188 24,694 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 10,000 13,000 28,000 20,000 - - - -
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 5.60% 5.21% 21.50% 25.66% 15.50% 2.10% -5.06% -
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 108.91 87.36 149.78 193.83 134.56 54.94 18.23 34.66%
EPS 16.67 14.70 60.41 55.69 24.64 2.71 -6.48 -
DPS 10.00 13.00 28.00 20.00 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 108.91 87.36 149.78 193.83 134.56 54.90 18.22 34.67%
EPS 16.67 14.70 60.41 55.69 24.64 2.71 -6.48 -
DPS 10.00 13.00 28.00 20.00 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 1.26 1.74 2.09 1.23 0.56 1.08 3.29 -14.76%
P/EPS 8.22 10.34 5.18 4.29 3.04 19.90 -9.26 -
EY 12.17 9.67 19.30 23.30 32.85 5.03 -10.80 -
DY 7.30 8.55 8.95 8.37 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 1.36 1.90 1.94 1.22 0.61 1.13 2.85 -11.59%
P/EPS 8.88 11.29 4.80 4.26 3.33 20.73 -8.02 -
EY 11.27 8.86 20.83 23.50 30.05 4.82 -12.46 -
DY 6.76 7.83 9.66 8.44 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