[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 2.58%
YoY- 126.0%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 216,528 245,584 272,940 258,445 265,326 253,396 192,573 8.13%
PBT 119,716 121,860 104,342 98,833 95,906 90,156 52,740 72.80%
Tax -31,240 -32,596 -26,548 -24,581 -23,518 -21,412 -14,719 65.22%
NP 88,476 89,264 77,794 74,252 72,388 68,744 38,021 75.69%
-
NP to SH 88,476 89,264 77,794 74,252 72,388 68,744 38,021 75.69%
-
Tax Rate 26.10% 26.75% 25.44% 24.87% 24.52% 23.75% 27.91% -
Total Cost 128,052 156,320 195,146 184,193 192,938 184,652 154,552 -11.79%
-
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,004 33.42%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 42,000 28,000 27,000 26,666 28,000 40,000 - -
Div Payout % 47.47% 31.37% 34.71% 35.91% 38.68% 58.19% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,004 33.42%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 40.86% 36.35% 28.50% 28.73% 27.28% 27.13% 19.74% -
ROE 33.39% 34.73% 33.10% 34.22% 36.01% 37.16% 22.10% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 216.53 245.58 272.94 258.45 265.33 253.40 192.57 8.13%
EPS 88.48 89.28 77.79 74.25 72.38 68.76 38.02 75.70%
DPS 42.00 28.00 27.00 26.67 28.00 40.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 216.53 245.58 272.94 258.45 265.33 253.40 192.57 8.13%
EPS 88.48 89.28 77.79 74.25 72.38 68.76 38.02 75.70%
DPS 42.00 28.00 27.00 26.67 28.00 40.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.90 2.68 2.60 2.39 2.33 1.22 1.05 -
P/RPS 1.34 1.09 0.95 0.92 0.88 0.48 0.55 81.16%
P/EPS 3.28 3.00 3.34 3.22 3.22 1.77 2.76 12.20%
EY 30.51 33.31 29.92 31.07 31.07 56.35 36.21 -10.80%
DY 14.48 10.45 10.38 11.16 12.02 32.79 0.00 -
P/NAPS 1.09 1.04 1.11 1.10 1.16 0.66 0.61 47.30%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 -
Price 3.18 2.85 3.25 2.37 2.94 1.40 1.12 -
P/RPS 1.47 1.16 1.19 0.92 1.11 0.55 0.59 83.88%
P/EPS 3.59 3.19 4.18 3.19 4.06 2.04 2.95 13.99%
EY 27.82 31.32 23.94 31.33 24.62 49.10 33.95 -12.44%
DY 13.21 9.82 8.31 11.25 9.52 28.57 0.00 -
P/NAPS 1.20 1.11 1.38 1.09 1.46 0.76 0.65 50.54%

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