[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

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Annualized Quarter Result
Revenue	110,132	110,755	116,478	126,438	142,780	185,018	199,706	-32.77%
YoY %	-0.56%	-4.91%	-7.88%	-11.45%	-22.83%	-7.35%	-	-
Horiz. %	55.15%	55.46%	58.32%	63.31%	71.50%	92.65%	100.00%	-
PBT	20,232	29,546	27,805	33,358	49,552	95,703	109,145	-67.52%
YoY %	-31.52%	6.26%	-16.65%	-32.68%	-48.22%	-12.32%	-	-
Horiz. %	18.54%	27.07%	25.48%	30.56%	45.40%	87.68%	100.00%	-
Tax	-7,864	-8,388	-8,204	-10,130	-15,260	-25,276	-28,600	-57.74%
YoY %	6.25%	-2.24%	19.01%	33.62%	39.63%	11.62%	-	-
Horiz. %	27.50%	29.33%	28.69%	35.42%	53.36%	88.38%	100.00%	-
NP	12,368	21,158	19,601	23,228	34,292	70,427	80,545	-71.35%
YoY %	-41.54%	7.94%	-15.61%	-32.26%	-51.31%	-12.56%	-	-
Horiz. %	15.36%	26.27%	24.34%	28.84%	42.57%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,368	21,158	19,601	23,228	34,292	70,427	80,545	-71.35%
YoY %	-41.54%	7.94%	-15.61%	-32.26%	-51.31%	-12.56%	-	-
Horiz. %	15.36%	26.27%	24.34%	28.84%	42.57%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.87%	28.39%	29.51%	30.37%	30.80%	26.41%	26.20%	-
YoY %	36.91%	-3.80%	-2.83%	-1.40%	16.62%	0.80%	-	-
Horiz. %	148.36%	108.36%	112.63%	115.92%	117.56%	100.80%	100.00%	-
Total Cost	97,764	89,597	96,877	103,210	108,488	114,591	119,161	-12.37%
YoY %	9.12%	-7.51%	-6.14%	-4.87%	-5.33%	-3.84%	-	-
Horiz. %	82.04%	75.19%	81.30%	86.61%	91.04%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,000	284,999	281,999	278,999	285,999	276,999	280,999	1.65%
YoY %	1.05%	1.06%	1.08%	-2.45%	3.25%	-1.42%	-	-
Horiz. %	102.49%	101.42%	100.36%	99.29%	101.78%	98.58%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Dividend
Div	-	13,000	17,333	20,000	119	35,000	37,333	-
YoY %	-	-25.00%	-13.33%	16,706.72%	-99.66%	-6.25%	-	-
Horiz. %	-	34.82%	46.43%	53.57%	0.32%	93.75%	100.00%	-
Div Payout %	-	61.44%	88.43%	86.10%	0.35%	49.70%	46.35%	-
YoY %	-	-30.52%	2.71%	24,500.00%	-99.30%	7.23%	-	-
Horiz. %	-	132.56%	190.79%	185.76%	0.76%	107.23%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Equity
Net Worth	288,000	284,999	281,999	278,999	285,999	276,999	280,999	1.65%
YoY %	1.05%	1.06%	1.08%	-2.45%	3.25%	-1.42%	-	-
Horiz. %	102.49%	101.42%	100.36%	99.29%	101.78%	98.58%	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%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Ratio Analysis
NP Margin	11.23%	19.10%	16.83%	18.37%	24.02%	38.06%	40.33%	-
YoY %	-41.20%	13.49%	-8.38%	-23.52%	-36.89%	-5.63%	-	-
Horiz. %	27.85%	47.36%	41.73%	45.55%	59.56%	94.37%	100.00%	-
ROE	4.29%	7.42%	6.95%	8.33%	11.99%	25.42%	28.66%	-
YoY %	-42.18%	6.76%	-16.57%	-30.53%	-52.83%	-11.30%	-	-
Horiz. %	14.97%	25.89%	24.25%	29.06%	41.84%	88.70%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Per Share
RPS	110.13	110.76	116.48	126.44	142.78	185.02	199.71	-32.77%
YoY %	-0.57%	-4.91%	-7.88%	-11.44%	-22.83%	-7.36%	-	-
Horiz. %	55.14%	55.46%	58.32%	63.31%	71.49%	92.64%	100.00%	-
EPS	12.36	21.16	19.60	23.22	34.28	70.43	80.55	-71.37%
YoY %	-41.59%	7.96%	-15.59%	-32.26%	-51.33%	-12.56%	-	-
Horiz. %	15.34%	26.27%	24.33%	28.83%	42.56%	87.44%	100.00%	-
DPS	0.00	13.00	17.33	20.00	0.12	35.00	37.33	-
YoY %	0.00%	-24.99%	-13.35%	16,566.67%	-99.66%	-6.24%	-	-
Horiz. %	0.00%	34.82%	46.42%	53.58%	0.32%	93.76%	100.00%	-
NAPS	2.88	2.85	2.82	2.79	2.86	2.77	2.81	1.65%
YoY %	1.05%	1.06%	1.08%	-2.45%	3.25%	-1.42%	-	-
Horiz. %	102.49%	101.42%	100.36%	99.29%	101.78%	98.58%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	110.13	110.76	116.48	126.44	142.78	185.02	199.71	-32.77%
YoY %	-0.57%	-4.91%	-7.88%	-11.44%	-22.83%	-7.36%	-	-
Horiz. %	55.14%	55.46%	58.32%	63.31%	71.49%	92.64%	100.00%	-
EPS	12.36	21.16	19.60	23.22	34.28	70.43	80.55	-71.37%
YoY %	-41.59%	7.96%	-15.59%	-32.26%	-51.33%	-12.56%	-	-
Horiz. %	15.34%	26.27%	24.33%	28.83%	42.56%	87.44%	100.00%	-
DPS	0.00	13.00	17.33	20.00	0.12	35.00	37.33	-
YoY %	0.00%	-24.99%	-13.35%	16,566.67%	-99.66%	-6.24%	-	-
Horiz. %	0.00%	34.82%	46.42%	53.58%	0.32%	93.76%	100.00%	-
NAPS	2.88	2.85	2.82	2.79	2.86	2.77	2.81	1.65%
YoY %	1.05%	1.06%	1.08%	-2.45%	3.25%	-1.42%	-	-
Horiz. %	102.49%	101.42%	100.36%	99.29%	101.78%	98.58%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.14%	11.54%	-27.78%	-2.17%	21.85%	-3.82%	-	-
Horiz. %	88.54%	92.36%	82.80%	114.65%	117.20%	96.18%	100.00%	-
P/EPS	12.37	7.61	7.75	9.77	7.67	3.98	3.89	116.39%
YoY %	62.55%	-1.81%	-20.68%	27.38%	92.71%	2.31%	-	-
Horiz. %	317.99%	195.63%	199.23%	251.16%	197.17%	102.31%	100.00%	-
EY	8.08	13.14	12.90	10.23	13.04	25.15	25.73	-53.83%
YoY %	-38.51%	1.86%	26.10%	-21.55%	-48.15%	-2.25%	-	-
Horiz. %	31.40%	51.07%	50.14%	39.76%	50.68%	97.75%	100.00%	-
DY	0.00	8.07	11.40	8.81	0.05	12.50	11.93	-
YoY %	0.00%	-29.21%	29.40%	17,520.00%	-99.60%	4.78%	-	-
Horiz. %	0.00%	67.64%	95.56%	73.85%	0.42%	104.78%	100.00%	-
P/NAPS	0.53	0.56	0.54	0.81	0.92	1.01	1.11	-38.93%
YoY %	-5.36%	3.70%	-33.33%	-11.96%	-8.91%	-9.01%	-	-
Horiz. %	47.75%	50.45%	48.65%	72.97%	82.88%	90.99%	100.00%	-

	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-6.94%	0.70%	-16.86%	-8.51%	22.08%	6.21%	-	-
Horiz. %	92.41%	99.31%	98.62%	118.62%	129.66%	106.21%	100.00%	-
P/EPS	11.97	7.56	8.47	9.39	7.82	4.05	3.60	122.93%
YoY %	58.33%	-10.74%	-9.80%	20.08%	93.09%	12.50%	-	-
Horiz. %	332.50%	210.00%	235.28%	260.83%	217.22%	112.50%	100.00%	-
EY	8.36	13.22	11.81	10.66	12.80	24.71	27.77	-55.11%
YoY %	-36.76%	11.94%	10.79%	-16.72%	-48.20%	-11.02%	-	-
Horiz. %	30.10%	47.61%	42.53%	38.39%	46.09%	88.98%	100.00%	-
DY	0.00	8.13	10.44	9.17	0.04	12.28	12.87	-
YoY %	0.00%	-22.13%	13.85%	22,825.00%	-99.67%	-4.58%	-	-
Horiz. %	0.00%	63.17%	81.12%	71.25%	0.31%	95.42%	100.00%	-
P/NAPS	0.51	0.56	0.59	0.78	0.94	1.03	1.03	-37.43%
YoY %	-8.93%	-5.08%	-24.36%	-17.02%	-8.74%	0.00%	-	-
Horiz. %	49.51%	54.37%	57.28%	75.73%	91.26%	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