[CVIEW] QoQ Annualized Quarter Result on 29-Feb-2024 [#1]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Apr-2024

Admission Sponsor

Sponsor

Financial Year

30-Nov-2024

Quarter

29-Feb-2024 [#1]

Profit Trend

QoQ- 63.51%

YoY- 192.25%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Annualized Quarter Result
Revenue	195,394	181,494	188,378	174,988	109,705	101,401	95,824	60.59%
YoY %	7.66%	-3.65%	7.65%	59.51%	8.19%	5.82%	-	-
Horiz. %	203.91%	189.40%	196.59%	182.61%	114.49%	105.82%	100.00%	-
PBT	31,978	26,365	25,750	18,600	11,961	10,606	10,524	109.36%
YoY %	21.29%	2.39%	38.44%	55.51%	12.78%	0.78%	-	-
Horiz. %	303.86%	250.52%	244.68%	176.74%	113.65%	100.78%	100.00%	-
Tax	-6,430	-6,264	-7,728	-5,624	-4,025	-4,288	-4,252	31.64%
YoY %	-2.65%	18.94%	-37.41%	-39.73%	6.13%	-0.85%	-	-
Horiz. %	151.22%	147.32%	181.75%	132.27%	94.66%	100.85%	100.00%	-
NP	25,548	20,101	18,022	12,976	7,936	6,318	6,272	154.40%
YoY %	27.10%	11.54%	38.89%	63.51%	25.61%	0.73%	-	-
Horiz. %	407.33%	320.49%	287.34%	206.89%	126.53%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,548	20,101	18,022	12,976	7,936	6,318	6,272	154.40%
YoY %	27.10%	11.54%	38.89%	63.51%	25.61%	0.73%	-	-
Horiz. %	407.33%	320.49%	287.34%	206.89%	126.53%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.11%	23.76%	30.01%	30.24%	33.65%	40.43%	40.40%	-
YoY %	-15.36%	-20.83%	-0.76%	-10.13%	-16.77%	0.07%	-	-
Horiz. %	49.78%	58.81%	74.28%	74.85%	83.29%	100.07%	100.00%	-
Total Cost	169,846	161,393	170,356	162,012	101,769	95,082	89,552	53.04%
YoY %	5.24%	-5.26%	5.15%	59.20%	7.03%	6.18%	-	-
Horiz. %	189.66%	180.22%	190.23%	180.91%	113.64%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,966	421,999	417,999	415,000	411,999	409,999	411,000	2.88%
YoY %	1.65%	0.96%	0.72%	0.73%	0.49%	-0.24%	-	-
Horiz. %	104.37%	102.68%	101.70%	100.97%	100.24%	99.76%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Dividend
Div	17,498	15,333	16,000	20,000	11,000	11,333	14,000	15.98%
YoY %	14.12%	-4.17%	-20.00%	81.82%	-2.94%	-19.05%	-	-
Horiz. %	124.99%	109.52%	114.29%	142.86%	78.57%	80.95%	100.00%	-
Div Payout %	68.49%	76.28%	88.78%	154.13%	138.61%	179.36%	223.21%	-
YoY %	-10.21%	-14.08%	-42.40%	11.20%	-22.72%	-19.65%	-	-
Horiz. %	30.68%	34.17%	39.77%	69.05%	62.10%	80.35%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Equity
Net Worth	428,966	421,999	417,999	415,000	411,999	409,999	411,000	2.88%
YoY %	1.65%	0.96%	0.72%	0.73%	0.49%	-0.24%	-	-
Horiz. %	104.37%	102.68%	101.70%	100.97%	100.24%	99.76%	100.00%	-
NOSH	99,992	100,000	100,000	100,000	100,000	100,000	100,000	-0.00%
YoY %	-0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Ratio Analysis
NP Margin	13.08%	11.08%	9.57%	7.42%	7.23%	6.23%	6.55%	-
YoY %	18.05%	15.78%	28.98%	2.63%	16.05%	-4.89%	-	-
Horiz. %	199.69%	169.16%	146.11%	113.28%	110.38%	95.11%	100.00%	-
ROE	5.96%	4.76%	4.31%	3.13%	1.93%	1.54%	1.53%	-
YoY %	25.21%	10.44%	37.70%	62.18%	25.32%	0.65%	-	-
Horiz. %	389.54%	311.11%	281.70%	204.58%	126.14%	100.65%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Per Share
RPS	195.41	181.49	188.38	174.99	109.71	101.40	95.82	60.60%
YoY %	7.67%	-3.66%	7.65%	59.50%	8.20%	5.82%	-	-
Horiz. %	203.93%	189.41%	196.60%	182.62%	114.50%	105.82%	100.00%	-
EPS	25.55	20.11	18.02	12.96	7.94	6.32	6.28	154.20%
YoY %	27.05%	11.60%	39.04%	63.22%	25.63%	0.64%	-	-
Horiz. %	406.85%	320.22%	286.94%	206.37%	126.43%	100.64%	100.00%	-
DPS	17.50	15.33	16.00	20.00	11.00	11.33	14.00	15.99%
YoY %	14.16%	-4.19%	-20.00%	81.82%	-2.91%	-19.07%	-	-
Horiz. %	125.00%	109.50%	114.29%	142.86%	78.57%	80.93%	100.00%	-
NAPS	4.29	4.22	4.18	4.15	4.12	4.10	4.11	2.89%
YoY %	1.66%	0.96%	0.72%	0.73%	0.49%	-0.24%	-	-
Horiz. %	104.38%	102.68%	101.70%	100.97%	100.24%	99.76%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	195.36	181.46	188.34	174.95	109.68	101.38	95.81	60.59%
YoY %	7.66%	-3.65%	7.65%	59.51%	8.19%	5.81%	-	-
Horiz. %	203.90%	189.40%	196.58%	182.60%	114.48%	105.81%	100.00%	-
EPS	25.54	20.10	18.02	12.97	7.93	6.32	6.27	154.40%
YoY %	27.06%	11.54%	38.94%	63.56%	25.47%	0.80%	-	-
Horiz. %	407.34%	320.57%	287.40%	206.86%	126.48%	100.80%	100.00%	-
DPS	17.50	15.33	16.00	20.00	11.00	11.33	14.00	15.99%
YoY %	14.16%	-4.19%	-20.00%	81.82%	-2.91%	-19.07%	-	-
Horiz. %	125.00%	109.50%	114.29%	142.86%	78.57%	80.93%	100.00%	-
NAPS	4.2888	4.2192	4.1792	4.1492	4.1192	4.0992	4.1092	2.88%
YoY %	1.65%	0.96%	0.72%	0.73%	0.49%	-0.24%	-	-
Horiz. %	104.37%	102.68%	101.70%	100.97%	100.24%	99.76%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/24	30/08/24	31/05/24	29/02/24	30/11/23	30/08/23	31/05/23	-
Price	1.79	1.58	1.44	1.26	1.05	1.08	0.995	-
P/RPS	0.92	0.87	0.76	0.72	0.96	1.07	1.04	-7.82%
YoY %	5.75%	14.47%	5.56%	-25.00%	-10.28%	2.88%	-	-
Horiz. %	88.46%	83.65%	73.08%	69.23%	92.31%	102.88%	100.00%	-
P/EPS	7.01	7.86	7.99	9.71	13.23	17.09	15.86	-41.88%
YoY %	-10.81%	-1.63%	-17.71%	-26.61%	-22.59%	7.76%	-	-
Horiz. %	44.20%	49.56%	50.38%	61.22%	83.42%	107.76%	100.00%	-
EY	14.27	12.72	12.52	10.30	7.56	5.85	6.30	72.21%
YoY %	12.19%	1.60%	21.55%	36.24%	29.23%	-7.14%	-	-
Horiz. %	226.51%	201.90%	198.73%	163.49%	120.00%	92.86%	100.00%	-
DY	9.78	9.70	11.11	15.87	10.48	10.49	14.07	-21.47%
YoY %	0.82%	-12.69%	-29.99%	51.43%	-0.10%	-25.44%	-	-
Horiz. %	69.51%	68.94%	78.96%	112.79%	74.48%	74.56%	100.00%	-
P/NAPS	0.42	0.37	0.34	0.30	0.25	0.26	0.24	45.07%
YoY %	13.51%	8.82%	13.33%	20.00%	-3.85%	8.33%	-	-
Horiz. %	175.00%	154.17%	141.67%	125.00%	104.17%	108.33%	100.00%	-

	30/11/24	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	CAGR
Price Multiplier on Announcement Date
Date	23/01/25	22/10/24	26/07/24	25/04/24	30/01/24	24/10/23	25/07/23	-
Price	1.65	1.66	1.61	1.20	1.26	1.06	1.05	-
P/RPS	0.84	0.91	0.85	0.69	1.15	1.05	1.10	-16.41%
YoY %	-7.69%	7.06%	23.19%	-40.00%	9.52%	-4.55%	-	-
Horiz. %	76.36%	82.73%	77.27%	62.73%	104.55%	95.45%	100.00%	-
P/EPS	6.46	8.26	8.93	9.25	15.88	16.78	16.74	-46.90%
YoY %	-21.79%	-7.50%	-3.46%	-41.75%	-5.36%	0.24%	-	-
Horiz. %	38.59%	49.34%	53.35%	55.26%	94.86%	100.24%	100.00%	-
EY	15.48	12.11	11.19	10.81	6.30	5.96	5.97	88.41%
YoY %	27.83%	8.22%	3.52%	71.59%	5.70%	-0.17%	-	-
Horiz. %	259.30%	202.85%	187.44%	181.07%	105.53%	99.83%	100.00%	-
DY	10.61	9.24	9.94	16.67	8.73	10.69	13.33	-14.07%
YoY %	14.83%	-7.04%	-40.37%	90.95%	-18.33%	-19.80%	-	-
Horiz. %	79.59%	69.32%	74.57%	125.06%	65.49%	80.20%	100.00%	-
P/NAPS	0.38	0.39	0.39	0.29	0.31	0.26	0.26	28.69%
YoY %	-2.56%	0.00%	34.48%	-6.45%	19.23%	0.00%	-	-
Horiz. %	146.15%	150.00%	150.00%	111.54%	119.23%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos