[CVIEW] YoY TTM 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- 15.63%
YoY- 135.24%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 132,309 122,597 228,886 251,848 175,960 61,430 38,221 22.97%
PBT 32,497 34,698 112,076 92,507 40,662 2,689 -5,437 -
Tax -9,366 -9,979 -29,562 -23,438 -11,301 -1,701 -895 47.84%
NP 23,131 24,719 82,514 69,069 29,361 988 -6,332 -
-
NP to SH 23,131 24,719 82,514 69,069 29,361 988 -6,332 -
-
Tax Rate 28.82% 28.76% 26.38% 25.34% 27.79% 63.26% - -
Total Cost 109,178 97,878 146,372 182,779 146,599 60,442 44,553 16.09%
-
Net Worth 298,000 281,999 280,999 217,000 159,000 129,586 128,132 15.08%
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 10,029 28,000 28,000 - - - -
Div Payout % 43.23% 40.58% 33.93% 40.54% - - - -
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 298,000 281,999 280,999 217,000 159,000 129,586 128,132 15.08%
NOSH 100,000 100,000 100,000 100,000 100,000 100,454 100,103 -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 17.48% 20.16% 36.05% 27.42% 16.69% 1.61% -16.57% -
ROE 7.76% 8.77% 29.36% 31.83% 18.47% 0.76% -4.94% -
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 132.31 122.60 228.89 251.85 175.96 61.15 38.18 22.99%
EPS 23.13 24.72 82.51 69.07 29.36 0.98 -6.33 -
DPS 10.00 10.03 28.00 28.00 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 132.31 122.60 228.89 251.85 175.96 61.43 38.22 22.97%
EPS 23.13 24.72 82.51 69.07 29.36 0.99 -6.33 -
DPS 10.00 10.03 28.00 28.00 0.00 0.00 0.00 -
NAPS 2.98 2.82 2.81 2.17 1.59 1.2959 1.2813 15.09%
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 1.04 1.24 1.37 0.95 0.43 0.97 1.57 -6.62%
P/EPS 5.92 6.15 3.79 3.46 2.55 60.50 -9.49 -
EY 16.88 16.26 26.36 28.90 39.15 1.65 -10.54 -
DY 7.30 6.60 8.95 11.72 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 1.12 1.35 1.27 0.94 0.47 1.01 1.36 -3.18%
P/EPS 6.40 6.72 3.51 3.43 2.79 63.04 -8.22 -
EY 15.63 14.89 28.45 29.14 35.81 1.59 -12.16 -
DY 6.76 6.04 9.66 11.81 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