[CVIEW] YoY TTM Result on 31-Aug-2015 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- -34.61%
YoY- -70.04%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 130,751 137,641 132,309 122,597 228,886 251,848 175,960 -4.82%
PBT 38,710 39,251 32,497 34,698 112,076 92,507 40,662 -0.81%
Tax -10,692 -11,081 -9,366 -9,979 -29,562 -23,438 -11,301 -0.91%
NP 28,018 28,170 23,131 24,719 82,514 69,069 29,361 -0.77%
-
NP to SH 28,018 28,170 23,131 24,719 82,514 69,069 29,361 -0.77%
-
Tax Rate 27.62% 28.23% 28.82% 28.76% 26.38% 25.34% 27.79% -
Total Cost 102,733 109,471 109,178 97,878 146,372 182,779 146,599 -5.75%
-
Net Worth 343,000 315,000 298,000 281,999 280,999 217,000 159,000 13.66%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 5,000 5,000 10,000 10,029 28,000 28,000 - -
Div Payout % 17.85% 17.75% 43.23% 40.58% 33.93% 40.54% - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 343,000 315,000 298,000 281,999 280,999 217,000 159,000 13.66%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 21.43% 20.47% 17.48% 20.16% 36.05% 27.42% 16.69% -
ROE 8.17% 8.94% 7.76% 8.77% 29.36% 31.83% 18.47% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 130.75 137.64 132.31 122.60 228.89 251.85 175.96 -4.82%
EPS 28.02 28.17 23.13 24.72 82.51 69.07 29.36 -0.77%
DPS 5.00 5.00 10.00 10.03 28.00 28.00 0.00 -
NAPS 3.43 3.15 2.98 2.82 2.81 2.17 1.59 13.66%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 130.75 137.64 132.31 122.60 228.89 251.85 175.96 -4.82%
EPS 28.02 28.17 23.13 24.72 82.51 69.07 29.36 -0.77%
DPS 5.00 5.00 10.00 10.03 28.00 28.00 0.00 -
NAPS 3.43 3.15 2.98 2.82 2.81 2.17 1.59 13.66%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 1.40 1.63 1.37 1.52 3.13 2.39 0.75 -
P/RPS 1.07 1.18 1.04 1.24 1.37 0.95 0.43 16.40%
P/EPS 5.00 5.79 5.92 6.15 3.79 3.46 2.55 11.87%
EY 20.01 17.28 16.88 16.26 26.36 28.90 39.15 -10.57%
DY 3.57 3.07 7.30 6.60 8.95 11.72 0.00 -
P/NAPS 0.41 0.52 0.46 0.54 1.11 1.10 0.47 -2.24%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 26/10/18 24/10/17 27/10/16 22/10/15 21/10/14 22/10/13 23/10/12 -
Price 1.20 1.61 1.48 1.66 2.90 2.37 0.82 -
P/RPS 0.92 1.17 1.12 1.35 1.27 0.94 0.47 11.83%
P/EPS 4.28 5.72 6.40 6.72 3.51 3.43 2.79 7.38%
EY 23.35 17.50 15.63 14.89 28.45 29.14 35.81 -6.87%
DY 4.17 3.11 6.76 6.04 9.66 11.81 0.00 -
P/NAPS 0.35 0.51 0.50 0.59 1.03 1.09 0.52 -6.38%

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