[CVIEW] YoY Cumulative 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- 114.1%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 126,535 94,267 85,469 108,913 87,359 149,780 193,834 -6.85%
PBT 24,877 25,625 26,949 23,805 20,854 81,859 74,125 -16.63%
Tax -6,331 -7,146 -8,020 -7,131 -6,153 -21,450 -18,436 -16.31%
NP 18,546 18,479 18,929 16,674 14,701 60,409 55,689 -16.73%
-
NP to SH 18,546 18,479 18,929 16,674 14,701 60,409 55,689 -16.73%
-
Tax Rate 25.45% 27.89% 29.76% 29.96% 29.51% 26.20% 24.87% -
Total Cost 107,989 75,788 66,540 92,239 72,658 89,371 138,145 -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 3,000 5,000 5,000 10,000 13,000 28,000 20,000 -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 4.60% 5.39% 6.01% 5.60% 5.21% 21.50% 25.66% -
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 126.54 94.27 85.47 108.91 87.36 149.78 193.83 -6.85%
EPS 18.55 18.48 18.93 16.67 14.70 60.41 55.69 -16.73%
DPS 3.00 5.00 5.00 10.00 13.00 28.00 20.00 -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 126.54 94.27 85.47 108.91 87.36 149.78 193.83 -6.85%
EPS 18.55 18.48 18.93 16.67 14.70 60.41 55.69 -16.73%
DPS 3.00 5.00 5.00 10.00 13.00 28.00 20.00 -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 1.09 1.49 1.91 1.26 1.74 2.09 1.23 -1.99%
P/EPS 7.44 7.58 8.61 8.22 10.34 5.18 4.29 9.60%
EY 13.44 13.20 11.61 12.17 9.67 19.30 23.30 -8.75%
DY 2.17 3.57 3.07 7.30 8.55 8.95 8.37 -20.13%
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 0.99 1.27 1.88 1.36 1.90 1.94 1.22 -3.42%
P/EPS 6.74 6.49 8.51 8.88 11.29 4.80 4.26 7.94%
EY 14.84 15.40 11.76 11.27 8.86 20.83 23.50 -7.37%
DY 2.40 4.17 3.11 6.76 7.83 9.66 8.44 -18.90%
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