[CVIEW] YoY TTM Result on 31-May-2011 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- 54.79%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 248,541 240,581 150,454 40,100 49,083 28,211 43,982 33.44%
PBT 116,247 80,494 29,525 -2,983 -2,742 -9,290 -672 -
Tax -30,409 -20,759 -9,662 405 -2,871 -120 2,097 -
NP 85,838 59,735 19,863 -2,578 -5,613 -9,410 1,425 97.92%
-
NP to SH 85,838 59,735 19,863 -2,578 -5,613 -9,410 1,425 97.92%
-
Tax Rate 26.16% 25.79% 32.72% - - - - -
Total Cost 162,703 180,846 130,591 42,678 54,696 37,621 42,557 25.03%
-
Net Worth 265,000 200,999 148,000 129,339 128,436 136,702 146,235 10.41%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 31,000 18,000 - - - - - -
Div Payout % 36.11% 30.13% - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 265,000 200,999 148,000 129,339 128,436 136,702 146,235 10.41%
NOSH 100,000 100,000 100,000 100,263 98,043 99,782 100,161 -0.02%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 34.54% 24.83% 13.20% -6.43% -11.44% -33.36% 3.24% -
ROE 32.39% 29.72% 13.42% -1.99% -4.37% -6.88% 0.97% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 248.54 240.58 150.45 39.99 50.06 28.27 43.91 33.47%
EPS 85.84 59.74 19.86 -2.57 -5.73 -9.43 1.42 98.04%
DPS 31.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.01 1.48 1.29 1.31 1.37 1.46 10.44%
Adjusted Per Share Value based on latest NOSH - 100,263
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 248.54 240.58 150.45 40.10 49.08 28.21 43.98 33.44%
EPS 85.84 59.74 19.86 -2.58 -5.61 -9.41 1.43 97.81%
DPS 31.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.01 1.48 1.2934 1.2844 1.367 1.4624 10.41%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 2.90 2.33 0.79 0.56 0.60 0.70 0.50 -
P/RPS 1.17 0.97 0.53 1.40 1.20 2.48 1.14 0.43%
P/EPS 3.38 3.90 3.98 -21.78 -10.48 -7.42 35.14 -32.29%
EY 29.60 25.64 25.14 -4.59 -9.54 -13.47 2.85 47.68%
DY 10.69 7.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.53 0.43 0.46 0.51 0.34 21.41%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 31/07/08 -
Price 3.18 2.94 0.70 0.59 0.60 0.65 0.69 -
P/RPS 1.28 1.22 0.47 1.48 1.20 2.30 1.57 -3.34%
P/EPS 3.70 4.92 3.52 -22.95 -10.48 -6.89 48.50 -34.86%
EY 26.99 20.32 28.38 -4.36 -9.54 -14.51 2.06 53.51%
DY 9.75 6.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.46 0.47 0.46 0.46 0.47 0.47 16.90%

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