[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2024 [#3]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

22-Oct-2024

Admission Sponsor

Sponsor

Financial Year

30-Nov-2024

Quarter

31-Aug-2024 [#3]

Profit Trend

QoQ- 11.54%

YoY- 218.13%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Annualized Quarter Result
Revenue	181,494	188,378	174,988	109,705	101,401	95,824	98,612	49.90%
YoY %	-3.65%	7.65%	59.51%	8.19%	5.82%	-2.83%	-	-
Horiz. %	184.05%	191.03%	177.45%	111.25%	102.83%	97.17%	100.00%	-
PBT	26,365	25,750	18,600	11,961	10,606	10,524	9,096	102.63%
YoY %	2.39%	38.44%	55.51%	12.78%	0.78%	15.70%	-	-
Horiz. %	289.85%	283.09%	204.49%	131.50%	116.60%	115.70%	100.00%	-
Tax	-6,264	-7,728	-5,624	-4,025	-4,288	-4,252	-4,656	21.75%
YoY %	18.94%	-37.41%	-39.73%	6.13%	-0.85%	8.68%	-	-
Horiz. %	134.54%	165.98%	120.79%	86.45%	92.10%	91.32%	100.00%	-
NP	20,101	18,022	12,976	7,936	6,318	6,272	4,440	172.41%
YoY %	11.54%	38.89%	63.51%	25.61%	0.73%	41.26%	-	-
Horiz. %	452.73%	405.90%	292.25%	178.74%	142.30%	141.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,101	18,022	12,976	7,936	6,318	6,272	4,440	172.41%
YoY %	11.54%	38.89%	63.51%	25.61%	0.73%	41.26%	-	-
Horiz. %	452.73%	405.90%	292.25%	178.74%	142.30%	141.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	30.01%	30.24%	33.65%	40.43%	40.40%	51.19%	-
YoY %	-20.83%	-0.76%	-10.13%	-16.77%	0.07%	-21.08%	-	-
Horiz. %	46.42%	58.62%	59.07%	65.74%	78.98%	78.92%	100.00%	-
Total Cost	161,393	170,356	162,012	101,769	95,082	89,552	94,172	42.97%
YoY %	-5.26%	5.15%	59.20%	7.03%	6.18%	-4.91%	-	-
Horiz. %	171.38%	180.90%	172.04%	108.07%	100.97%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	421,999	417,999	415,000	411,999	409,999	411,000	409,000	2.09%
YoY %	0.96%	0.72%	0.73%	0.49%	-0.24%	0.49%	-	-
Horiz. %	103.18%	102.20%	101.47%	100.73%	100.24%	100.49%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Dividend
Div	15,333	16,000	20,000	11,000	11,333	14,000	-	-
YoY %	-4.17%	-20.00%	81.82%	-2.94%	-19.05%	0.00%	-	-
Horiz. %	109.52%	114.29%	142.86%	78.57%	80.95%	100.00%	-	-
Div Payout %	76.28%	88.78%	154.13%	138.61%	179.36%	223.21%	-	-
YoY %	-14.08%	-42.40%	11.20%	-22.72%	-19.65%	0.00%	-	-
Horiz. %	34.17%	39.77%	69.05%	62.10%	80.35%	100.00%	-	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Equity
Net Worth	421,999	417,999	415,000	411,999	409,999	411,000	409,000	2.09%
YoY %	0.96%	0.72%	0.73%	0.49%	-0.24%	0.49%	-	-
Horiz. %	103.18%	102.20%	101.47%	100.73%	100.24%	100.49%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Ratio Analysis
NP Margin	11.08%	9.57%	7.42%	7.23%	6.23%	6.55%	4.50%	-
YoY %	15.78%	28.98%	2.63%	16.05%	-4.89%	45.56%	-	-
Horiz. %	246.22%	212.67%	164.89%	160.67%	138.44%	145.56%	100.00%	-
ROE	4.76%	4.31%	3.13%	1.93%	1.54%	1.53%	1.09%	-
YoY %	10.44%	37.70%	62.18%	25.32%	0.65%	40.37%	-	-
Horiz. %	436.70%	395.41%	287.16%	177.06%	141.28%	140.37%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Per Share
RPS	181.49	188.38	174.99	109.71	101.40	95.82	98.61	49.90%
YoY %	-3.66%	7.65%	59.50%	8.20%	5.82%	-2.83%	-	-
Horiz. %	184.05%	191.04%	177.46%	111.26%	102.83%	97.17%	100.00%	-
EPS	20.11	18.02	12.96	7.94	6.32	6.28	4.44	172.49%
YoY %	11.60%	39.04%	63.22%	25.63%	0.64%	41.44%	-	-
Horiz. %	452.93%	405.86%	291.89%	178.83%	142.34%	141.44%	100.00%	-
DPS	15.33	16.00	20.00	11.00	11.33	14.00	0.00	-
YoY %	-4.19%	-20.00%	81.82%	-2.91%	-19.07%	0.00%	-	-
Horiz. %	109.50%	114.29%	142.86%	78.57%	80.93%	100.00%	-	-
NAPS	4.22	4.18	4.15	4.12	4.10	4.11	4.09	2.09%
YoY %	0.96%	0.72%	0.73%	0.49%	-0.24%	0.49%	-	-
Horiz. %	103.18%	102.20%	101.47%	100.73%	100.24%	100.49%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	181.49	188.38	174.99	109.71	101.40	95.82	98.61	49.90%
YoY %	-3.66%	7.65%	59.50%	8.20%	5.82%	-2.83%	-	-
Horiz. %	184.05%	191.04%	177.46%	111.26%	102.83%	97.17%	100.00%	-
EPS	20.11	18.02	12.96	7.94	6.32	6.28	4.44	172.49%
YoY %	11.60%	39.04%	63.22%	25.63%	0.64%	41.44%	-	-
Horiz. %	452.93%	405.86%	291.89%	178.83%	142.34%	141.44%	100.00%	-
DPS	15.33	16.00	20.00	11.00	11.33	14.00	0.00	-
YoY %	-4.19%	-20.00%	81.82%	-2.91%	-19.07%	0.00%	-	-
Horiz. %	109.50%	114.29%	142.86%	78.57%	80.93%	100.00%	-	-
NAPS	4.22	4.18	4.15	4.12	4.10	4.11	4.09	2.09%
YoY %	0.96%	0.72%	0.73%	0.49%	-0.24%	0.49%	-	-
Horiz. %	103.18%	102.20%	101.47%	100.73%	100.24%	100.49%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/24	31/05/24	29/02/24	30/11/23	30/08/23	31/05/23	28/02/23	-
Price	1.58	1.44	1.26	1.05	1.08	0.995	0.94	-
P/RPS	0.87	0.76	0.72	0.96	1.07	1.04	0.95	-5.67%
YoY %	14.47%	5.56%	-25.00%	-10.28%	2.88%	9.47%	-	-
Horiz. %	91.58%	80.00%	75.79%	101.05%	112.63%	109.47%	100.00%	-
P/EPS	7.86	7.99	9.71	13.23	17.09	15.86	21.17	-48.18%
YoY %	-1.63%	-17.71%	-26.61%	-22.59%	7.76%	-25.08%	-	-
Horiz. %	37.13%	37.74%	45.87%	62.49%	80.73%	74.92%	100.00%	-
EY	12.72	12.52	10.30	7.56	5.85	6.30	4.72	93.07%
YoY %	1.60%	21.55%	36.24%	29.23%	-7.14%	33.47%	-	-
Horiz. %	269.49%	265.25%	218.22%	160.17%	123.94%	133.47%	100.00%	-
DY	9.70	11.11	15.87	10.48	10.49	14.07	0.00	-
YoY %	-12.69%	-29.99%	51.43%	-0.10%	-25.44%	0.00%	-	-
Horiz. %	68.94%	78.96%	112.79%	74.48%	74.56%	100.00%	-	-
P/NAPS	0.37	0.34	0.30	0.25	0.26	0.24	0.23	37.09%
YoY %	8.82%	13.33%	20.00%	-3.85%	8.33%	4.35%	-	-
Horiz. %	160.87%	147.83%	130.43%	108.70%	113.04%	104.35%	100.00%	-

	31/08/24	31/05/24	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	CAGR
Price Multiplier on Announcement Date
Date	22/10/24	26/07/24	25/04/24	30/01/24	24/10/23	25/07/23	27/04/23	-
Price	1.66	1.61	1.20	1.26	1.06	1.05	1.07	-
P/RPS	0.91	0.85	0.69	1.15	1.05	1.10	1.09	-11.28%
YoY %	7.06%	23.19%	-40.00%	9.52%	-4.55%	0.92%	-	-
Horiz. %	83.49%	77.98%	63.30%	105.50%	96.33%	100.92%	100.00%	-
P/EPS	8.26	8.93	9.25	15.88	16.78	16.74	24.10	-50.86%
YoY %	-7.50%	-3.46%	-41.75%	-5.36%	0.24%	-30.54%	-	-
Horiz. %	34.27%	37.05%	38.38%	65.89%	69.63%	69.46%	100.00%	-
EY	12.11	11.19	10.81	6.30	5.96	5.97	4.15	103.54%
YoY %	8.22%	3.52%	71.59%	5.70%	-0.17%	43.86%	-	-
Horiz. %	291.81%	269.64%	260.48%	151.81%	143.61%	143.86%	100.00%	-
DY	9.24	9.94	16.67	8.73	10.69	13.33	0.00	-
YoY %	-7.04%	-40.37%	90.95%	-18.33%	-19.80%	0.00%	-	-
Horiz. %	69.32%	74.57%	125.06%	65.49%	80.20%	100.00%	-	-
P/NAPS	0.39	0.39	0.29	0.31	0.26	0.26	0.26	30.87%
YoY %	0.00%	34.48%	-6.45%	19.23%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	111.54%	119.23%	100.00%	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