[CVIEW] YoY TTM Result on 31-May-2013 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 21.26%
YoY- 200.74%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 108,424 139,973 248,541 240,581 150,454 40,100 49,083 14.10%
PBT 24,918 52,524 116,247 80,494 29,525 -2,983 -2,742 -
Tax -7,586 -14,721 -30,409 -20,759 -9,662 405 -2,871 17.56%
NP 17,332 37,803 85,838 59,735 19,863 -2,578 -5,613 -
-
NP to SH 17,332 37,803 85,838 59,735 19,863 -2,578 -5,613 -
-
Tax Rate 30.44% 28.03% 26.16% 25.79% 32.72% - - -
Total Cost 91,092 102,170 162,703 180,846 130,591 42,678 54,696 8.86%
-
Net Worth 293,000 278,999 265,000 200,999 148,000 129,339 128,436 14.72%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 7,000 14,029 31,000 18,000 - - - -
Div Payout % 40.39% 37.11% 36.11% 30.13% - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 293,000 278,999 265,000 200,999 148,000 129,339 128,436 14.72%
NOSH 100,000 100,000 100,000 100,000 100,000 100,263 98,043 0.32%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 15.99% 27.01% 34.54% 24.83% 13.20% -6.43% -11.44% -
ROE 5.92% 13.55% 32.39% 29.72% 13.42% -1.99% -4.37% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 108.42 139.97 248.54 240.58 150.45 39.99 50.06 13.73%
EPS 17.33 37.80 85.84 59.74 19.86 -2.57 -5.73 -
DPS 7.00 14.03 31.00 18.00 0.00 0.00 0.00 -
NAPS 2.93 2.79 2.65 2.01 1.48 1.29 1.31 14.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 108.42 139.97 248.54 240.58 150.45 40.10 49.08 14.10%
EPS 17.33 37.80 85.84 59.74 19.86 -2.58 -5.61 -
DPS 7.00 14.03 31.00 18.00 0.00 0.00 0.00 -
NAPS 2.93 2.79 2.65 2.01 1.48 1.2934 1.2844 14.72%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.50 2.27 2.90 2.33 0.79 0.56 0.60 -
P/RPS 1.38 1.62 1.17 0.97 0.53 1.40 1.20 2.35%
P/EPS 8.65 6.00 3.38 3.90 3.98 -21.78 -10.48 -
EY 11.55 16.65 29.60 25.64 25.14 -4.59 -9.54 -
DY 4.67 6.18 10.69 7.73 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 1.09 1.16 0.53 0.43 0.46 1.73%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 -
Price 1.42 2.18 3.18 2.94 0.70 0.59 0.60 -
P/RPS 1.31 1.56 1.28 1.22 0.47 1.48 1.20 1.47%
P/EPS 8.19 5.77 3.70 4.92 3.52 -22.95 -10.48 -
EY 12.21 17.34 26.99 20.32 28.38 -4.36 -9.54 -
DY 4.93 6.44 9.75 6.12 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 1.20 1.46 0.47 0.46 0.46 0.71%

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