[CVIEW] QoQ Annualized Quarter Result on 29-Feb-2012 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 208.56%
YoY- 681.34%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 192,573 179,412 169,310 151,488 96,297 73,194 60,996 114.75%
PBT 52,740 45,810 40,398 34,260 11,763 6,905 4,314 428.27%
Tax -14,719 -12,956 -11,438 -10,476 -4,055 -3,294 -224 1516.00%
NP 38,021 32,854 28,960 23,784 7,708 3,610 4,090 340.32%
-
NP to SH 38,021 32,854 28,960 23,784 7,708 3,610 4,090 340.32%
-
Tax Rate 27.91% 28.28% 28.31% 30.58% 34.47% 47.70% 5.19% -
Total Cost 154,552 146,557 140,350 127,704 88,589 69,584 56,906 94.30%
-
Net Worth 172,004 159,000 148,000 139,905 133,963 128,904 128,685 21.27%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 172,004 159,000 148,000 139,905 133,963 128,904 128,685 21.27%
NOSH 100,000 100,000 100,000 99,932 99,973 99,926 99,756 0.16%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 19.74% 18.31% 17.10% 15.70% 8.00% 4.93% 6.71% -
ROE 22.10% 20.66% 19.57% 17.00% 5.75% 2.80% 3.18% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 192.57 179.41 169.31 151.59 96.32 73.25 61.15 114.39%
EPS 38.02 32.85 28.96 23.80 7.71 3.61 4.10 339.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.40 1.34 1.29 1.29 21.07%
Adjusted Per Share Value based on latest NOSH - 99,932
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 192.57 179.41 169.31 151.49 96.30 73.19 61.00 114.74%
EPS 38.02 32.85 28.96 23.78 7.71 3.61 4.09 340.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.3991 1.3396 1.289 1.2869 21.27%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.05 0.75 0.79 0.66 0.61 0.595 0.56 -
P/RPS 0.55 0.42 0.47 0.44 0.63 0.81 0.92 -28.96%
P/EPS 2.76 2.28 2.73 2.77 7.91 14.92 12.03 -62.42%
EY 36.21 43.81 36.66 36.06 12.64 6.70 8.31 166.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.53 0.47 0.46 0.46 0.43 26.17%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 25/07/11 -
Price 1.12 0.82 0.70 0.90 0.65 0.62 0.59 -
P/RPS 0.59 0.46 0.41 0.59 0.67 0.85 0.96 -27.64%
P/EPS 2.95 2.50 2.42 3.78 8.43 15.55 12.67 -62.05%
EY 33.95 40.07 41.37 26.44 11.86 6.43 7.89 163.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.47 0.64 0.49 0.48 0.46 25.84%

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