[CVIEW] YoY Quarter Result on 30-Nov-2012 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 31.68%
YoY- 183.47%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 23,396 35,238 79,106 58,014 41,401 5,039 20,002 2.64%
PBT 8,692 13,844 30,217 18,382 6,304 -2,490 618 55.33%
Tax -2,235 -3,826 -8,112 -5,002 -1,584 770 -475 29.43%
NP 6,457 10,018 22,105 13,380 4,720 -1,720 143 88.64%
-
NP to SH 6,457 10,018 22,105 13,380 4,720 -1,720 143 88.64%
-
Tax Rate 25.71% 27.64% 26.85% 27.21% 25.13% - 76.86% -
Total Cost 16,939 25,220 57,001 44,634 36,681 6,759 19,859 -2.61%
-
Net Worth 284,999 276,999 234,999 172,000 134,000 125,999 137,892 12.85%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - 7,000 7,000 - - - - -
Div Payout % - 69.87% 31.67% - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 284,999 276,999 234,999 172,000 134,000 125,999 137,892 12.85%
NOSH 100,000 100,000 100,000 100,000 100,000 99,999 102,142 -0.35%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 27.60% 28.43% 27.94% 23.06% 11.40% -34.13% 0.71% -
ROE 2.27% 3.62% 9.41% 7.78% 3.52% -1.37% 0.10% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 23.40 35.24 79.11 58.01 41.40 5.04 19.58 3.01%
EPS 6.46 10.02 22.11 13.38 4.72 -1.72 0.14 89.33%
DPS 0.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.77 2.35 1.72 1.34 1.26 1.35 13.25%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 23.40 35.24 79.11 58.01 41.40 5.04 20.00 2.65%
EPS 6.46 10.02 22.11 13.38 4.72 -1.72 0.14 89.33%
DPS 0.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.77 2.35 1.72 1.34 1.26 1.3789 12.85%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.61 2.80 2.60 1.05 0.61 0.41 0.61 -
P/RPS 6.88 7.95 3.29 1.85 1.47 8.14 3.12 14.08%
P/EPS 24.93 27.95 11.76 7.85 12.92 -23.84 435.71 -37.91%
EY 4.01 3.58 8.50 12.74 7.74 -4.20 0.23 60.99%
DY 0.00 2.50 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.01 1.11 0.61 0.46 0.33 0.45 3.71%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 27/01/15 21/01/14 22/01/13 18/01/12 26/01/11 27/01/10 -
Price 1.60 2.85 3.25 1.12 0.65 0.50 0.62 -
P/RPS 6.84 8.09 4.11 1.98 1.57 9.92 3.17 13.66%
P/EPS 24.78 28.45 14.70 8.37 13.77 -29.07 442.86 -38.14%
EY 4.04 3.52 6.80 11.95 7.26 -3.44 0.23 61.19%
DY 0.00 2.46 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.03 1.38 0.65 0.49 0.40 0.46 3.33%

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