[CVIEW] QoQ Annualized Quarter Result on 31-May-2012 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 21.76%
YoY- 608.07%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 253,396 192,573 179,412 169,310 151,488 96,297 73,194 129.02%
PBT 90,156 52,740 45,810 40,398 34,260 11,763 6,905 455.35%
Tax -21,412 -14,719 -12,956 -11,438 -10,476 -4,055 -3,294 248.69%
NP 68,744 38,021 32,854 28,960 23,784 7,708 3,610 614.38%
-
NP to SH 68,744 38,021 32,854 28,960 23,784 7,708 3,610 614.38%
-
Tax Rate 23.75% 27.91% 28.28% 28.31% 30.58% 34.47% 47.70% -
Total Cost 184,652 154,552 146,557 140,350 127,704 88,589 69,584 91.78%
-
Net Worth 185,000 172,004 159,000 148,000 139,905 133,963 128,904 27.26%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 40,000 - - - - - - -
Div Payout % 58.19% - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 185,000 172,004 159,000 148,000 139,905 133,963 128,904 27.26%
NOSH 100,000 100,000 100,000 100,000 99,932 99,973 99,926 0.04%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 27.13% 19.74% 18.31% 17.10% 15.70% 8.00% 4.93% -
ROE 37.16% 22.10% 20.66% 19.57% 17.00% 5.75% 2.80% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 253.40 192.57 179.41 169.31 151.59 96.32 73.25 128.90%
EPS 68.76 38.02 32.85 28.96 23.80 7.71 3.61 614.49%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.59 1.48 1.40 1.34 1.29 27.19%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 253.40 192.57 179.41 169.31 151.49 96.30 73.19 129.03%
EPS 68.76 38.02 32.85 28.96 23.78 7.71 3.61 614.49%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.72 1.59 1.48 1.3991 1.3396 1.289 27.26%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.22 1.05 0.75 0.79 0.66 0.61 0.595 -
P/RPS 0.48 0.55 0.42 0.47 0.44 0.63 0.81 -29.47%
P/EPS 1.77 2.76 2.28 2.73 2.77 7.91 14.92 -75.88%
EY 56.35 36.21 43.81 36.66 36.06 12.64 6.70 314.10%
DY 32.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.47 0.53 0.47 0.46 0.46 27.23%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 -
Price 1.40 1.12 0.82 0.70 0.90 0.65 0.62 -
P/RPS 0.55 0.59 0.46 0.41 0.59 0.67 0.85 -25.20%
P/EPS 2.04 2.95 2.50 2.42 3.78 8.43 15.55 -74.21%
EY 49.10 33.95 40.07 41.37 26.44 11.86 6.43 288.25%
DY 28.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.52 0.47 0.64 0.49 0.48 35.88%

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