[CVIEW] QoQ Annualized Quarter Result on 31-May-2015 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-May-2015 [#2]
Profit Trend
QoQ- -32.26%
YoY- -73.75%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 110,132 110,755 116,478 126,438 142,780 185,018 199,706 -32.77%
PBT 20,232 29,546 27,805 33,358 49,552 95,703 109,145 -67.52%
Tax -7,864 -8,388 -8,204 -10,130 -15,260 -25,276 -28,600 -57.74%
NP 12,368 21,158 19,601 23,228 34,292 70,427 80,545 -71.35%
-
NP to SH 12,368 21,158 19,601 23,228 34,292 70,427 80,545 -71.35%
-
Tax Rate 38.87% 28.39% 29.51% 30.37% 30.80% 26.41% 26.20% -
Total Cost 97,764 89,597 96,877 103,210 108,488 114,591 119,161 -12.37%
-
Net Worth 288,000 284,999 281,999 278,999 285,999 276,999 280,999 1.65%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - 13,000 17,333 20,000 119 35,000 37,333 -
Div Payout % - 61.44% 88.43% 86.10% 0.35% 49.70% 46.35% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 288,000 284,999 281,999 278,999 285,999 276,999 280,999 1.65%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 11.23% 19.10% 16.83% 18.37% 24.02% 38.06% 40.33% -
ROE 4.29% 7.42% 6.95% 8.33% 11.99% 25.42% 28.66% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 110.13 110.76 116.48 126.44 142.78 185.02 199.71 -32.77%
EPS 12.36 21.16 19.60 23.22 34.28 70.43 80.55 -71.37%
DPS 0.00 13.00 17.33 20.00 0.12 35.00 37.33 -
NAPS 2.88 2.85 2.82 2.79 2.86 2.77 2.81 1.65%
Adjusted Per Share Value based on latest NOSH - 100,000
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 110.13 110.76 116.48 126.44 142.78 185.02 199.71 -32.77%
EPS 12.36 21.16 19.60 23.22 34.28 70.43 80.55 -71.37%
DPS 0.00 13.00 17.33 20.00 0.12 35.00 37.33 -
NAPS 2.88 2.85 2.82 2.79 2.86 2.77 2.81 1.65%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 1.53 1.61 1.52 2.27 2.63 2.80 3.13 -
P/RPS 1.39 1.45 1.30 1.80 1.84 1.51 1.57 -7.80%
P/EPS 12.37 7.61 7.75 9.77 7.67 3.98 3.89 116.39%
EY 8.08 13.14 12.90 10.23 13.04 25.15 25.73 -53.83%
DY 0.00 8.07 11.40 8.81 0.05 12.50 11.93 -
P/NAPS 0.53 0.56 0.54 0.81 0.92 1.01 1.11 -38.93%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 27/01/16 22/10/15 28/07/15 30/04/15 27/01/15 21/10/14 -
Price 1.48 1.60 1.66 2.18 2.68 2.85 2.90 -
P/RPS 1.34 1.44 1.43 1.72 1.88 1.54 1.45 -5.12%
P/EPS 11.97 7.56 8.47 9.39 7.82 4.05 3.60 122.93%
EY 8.36 13.22 11.81 10.66 12.80 24.71 27.77 -55.11%
DY 0.00 8.13 10.44 9.17 0.04 12.28 12.87 -
P/NAPS 0.51 0.56 0.59 0.78 0.94 1.03 1.03 -37.43%

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