[CVIEW] QoQ Annualized Quarter Result on 31-May-2013 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 5.3%
YoY- 149.96%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 245,584 272,940 258,445 265,326 253,396 192,573 179,412 23.35%
PBT 121,860 104,342 98,833 95,906 90,156 52,740 45,810 92.32%
Tax -32,596 -26,548 -24,581 -23,518 -21,412 -14,719 -12,956 85.29%
NP 89,264 77,794 74,252 72,388 68,744 38,021 32,854 95.06%
-
NP to SH 89,264 77,794 74,252 72,388 68,744 38,021 32,854 95.06%
-
Tax Rate 26.75% 25.44% 24.87% 24.52% 23.75% 27.91% 28.28% -
Total Cost 156,320 195,146 184,193 192,938 184,652 154,552 146,557 4.40%
-
Net Worth 256,999 234,999 217,000 200,999 185,000 172,004 159,000 37.84%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 28,000 27,000 26,666 28,000 40,000 - - -
Div Payout % 31.37% 34.71% 35.91% 38.68% 58.19% - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 256,999 234,999 217,000 200,999 185,000 172,004 159,000 37.84%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 36.35% 28.50% 28.73% 27.28% 27.13% 19.74% 18.31% -
ROE 34.73% 33.10% 34.22% 36.01% 37.16% 22.10% 20.66% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 245.58 272.94 258.45 265.33 253.40 192.57 179.41 23.35%
EPS 89.28 77.79 74.25 72.38 68.76 38.02 32.85 95.10%
DPS 28.00 27.00 26.67 28.00 40.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 245.58 272.94 258.45 265.33 253.40 192.57 179.41 23.35%
EPS 89.28 77.79 74.25 72.38 68.76 38.02 32.85 95.10%
DPS 28.00 27.00 26.67 28.00 40.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.68 2.60 2.39 2.33 1.22 1.05 0.75 -
P/RPS 1.09 0.95 0.92 0.88 0.48 0.55 0.42 89.18%
P/EPS 3.00 3.34 3.22 3.22 1.77 2.76 2.28 20.13%
EY 33.31 29.92 31.07 31.07 56.35 36.21 43.81 -16.73%
DY 10.45 10.38 11.16 12.02 32.79 0.00 0.00 -
P/NAPS 1.04 1.11 1.10 1.16 0.66 0.61 0.47 70.05%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 -
Price 2.85 3.25 2.37 2.94 1.40 1.12 0.82 -
P/RPS 1.16 1.19 0.92 1.11 0.55 0.59 0.46 85.58%
P/EPS 3.19 4.18 3.19 4.06 2.04 2.95 2.50 17.69%
EY 31.32 23.94 31.33 24.62 49.10 33.95 40.07 -15.18%
DY 9.82 8.31 11.25 9.52 28.57 0.00 0.00 -
P/NAPS 1.11 1.38 1.09 1.46 0.76 0.65 0.52 66.01%

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