[CVIEW] QoQ Annualized Quarter Result on 28-Feb-2018 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
28-Feb-2018 [#1]
Profit Trend
QoQ- -48.05%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 236,063 125,689 102,020 117,784 121,953 113,958 110,376 65.92%
PBT 90,786 34,166 21,360 21,132 40,034 35,932 33,174 95.53%
Tax -20,273 -9,528 -7,006 -6,344 -11,566 -10,693 -9,694 63.46%
NP 70,513 24,638 14,354 14,788 28,468 25,238 23,480 108.01%
-
NP to SH 70,513 24,638 14,354 14,788 28,468 25,238 23,480 108.01%
-
Tax Rate 22.33% 27.89% 32.80% 30.02% 28.89% 29.76% 29.22% -
Total Cost 165,550 101,050 87,666 102,996 93,485 88,720 86,896 53.62%
-
Net Worth 390,000 343,000 331,999 327,999 325,000 315,000 313,000 15.77%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 5,000 6,666 - - - 6,666 10,000 -36.97%
Div Payout % 7.09% 27.06% - - - 26.41% 42.59% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 390,000 343,000 331,999 327,999 325,000 315,000 313,000 15.77%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 29.87% 19.60% 14.07% 12.56% 23.34% 22.15% 21.27% -
ROE 18.08% 7.18% 4.32% 4.51% 8.76% 8.01% 7.50% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 236.06 125.69 102.02 117.78 121.95 113.96 110.38 65.91%
EPS 70.51 24.64 14.36 14.80 28.47 25.24 23.48 108.00%
DPS 5.00 6.67 0.00 0.00 0.00 6.67 10.00 -36.97%
NAPS 3.90 3.43 3.32 3.28 3.25 3.15 3.13 15.77%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 236.06 125.69 102.02 117.78 121.95 113.96 110.38 65.91%
EPS 70.51 24.64 14.36 14.80 28.47 25.24 23.48 108.00%
DPS 5.00 6.67 0.00 0.00 0.00 6.67 10.00 -36.97%
NAPS 3.90 3.43 3.32 3.28 3.25 3.15 3.13 15.77%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 1.33 1.40 1.36 1.60 1.55 1.63 1.63 -
P/RPS 0.56 1.11 1.33 1.36 1.27 1.43 1.48 -47.65%
P/EPS 1.89 5.68 9.47 10.82 5.44 6.46 6.94 -57.95%
EY 53.02 17.60 10.55 9.24 18.37 15.48 14.40 138.25%
DY 3.76 4.76 0.00 0.00 0.00 4.09 6.13 -27.78%
P/NAPS 0.34 0.41 0.41 0.49 0.48 0.52 0.52 -24.64%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 22/01/19 26/10/18 27/07/18 26/04/18 30/01/18 24/10/17 25/07/17 -
Price 1.59 1.20 1.40 1.43 1.68 1.61 1.72 -
P/RPS 0.67 0.95 1.37 1.21 1.38 1.41 1.56 -43.04%
P/EPS 2.25 4.87 9.75 9.67 5.90 6.38 7.33 -54.46%
EY 44.35 20.53 10.25 10.34 16.95 15.68 13.65 119.21%
DY 3.14 5.56 0.00 0.00 0.00 4.14 5.81 -33.62%
P/NAPS 0.41 0.35 0.42 0.44 0.52 0.51 0.55 -17.77%

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