[CVIEW] QoQ Annualized Quarter Result on 31-May-2016 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-May-2016 [#2]
Profit Trend
QoQ- 25.94%
YoY- -32.94%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 121,100 161,085 145,217 121,776 110,132 110,755 116,478 2.63%
PBT 24,776 36,107 31,740 24,102 20,232 29,546 27,805 -7.40%
Tax -7,844 -10,192 -9,508 -8,526 -7,864 -8,388 -8,204 -2.94%
NP 16,932 25,915 22,232 15,576 12,368 21,158 19,601 -9.30%
-
NP to SH 16,932 25,915 22,232 15,576 12,368 21,158 19,601 -9.30%
-
Tax Rate 31.66% 28.23% 29.96% 35.37% 38.87% 28.39% 29.51% -
Total Cost 104,168 135,170 122,985 106,200 97,764 89,597 96,877 4.96%
-
Net Worth 304,999 300,999 298,000 293,000 288,000 284,999 281,999 5.37%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - 15,000 13,333 8,000 - 13,000 17,333 -
Div Payout % - 57.88% 59.97% 51.36% - 61.44% 88.43% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 304,999 300,999 298,000 293,000 288,000 284,999 281,999 5.37%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 13.98% 16.09% 15.31% 12.79% 11.23% 19.10% 16.83% -
ROE 5.55% 8.61% 7.46% 5.32% 4.29% 7.42% 6.95% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 121.10 161.09 145.22 121.78 110.13 110.76 116.48 2.62%
EPS 16.92 25.92 22.23 15.58 12.36 21.16 19.60 -9.34%
DPS 0.00 15.00 13.33 8.00 0.00 13.00 17.33 -
NAPS 3.05 3.01 2.98 2.93 2.88 2.85 2.82 5.37%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 121.10 161.09 145.22 121.78 110.13 110.76 116.48 2.62%
EPS 16.92 25.92 22.23 15.58 12.36 21.16 19.60 -9.34%
DPS 0.00 15.00 13.33 8.00 0.00 13.00 17.33 -
NAPS 3.05 3.01 2.98 2.93 2.88 2.85 2.82 5.37%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.60 1.49 1.37 1.50 1.53 1.61 1.52 -
P/RPS 1.32 0.92 0.94 1.23 1.39 1.45 1.30 1.02%
P/EPS 9.45 5.75 6.16 9.63 12.37 7.61 7.75 14.14%
EY 10.58 17.39 16.23 10.38 8.08 13.14 12.90 -12.39%
DY 0.00 10.07 9.73 5.33 0.00 8.07 11.40 -
P/NAPS 0.52 0.50 0.46 0.51 0.53 0.56 0.54 -2.48%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 18/01/17 27/10/16 26/07/16 26/04/16 27/01/16 22/10/15 -
Price 1.67 1.51 1.48 1.42 1.48 1.60 1.66 -
P/RPS 1.38 0.94 1.02 1.17 1.34 1.44 1.43 -2.34%
P/EPS 9.86 5.83 6.66 9.12 11.97 7.56 8.47 10.67%
EY 10.14 17.16 15.02 10.97 8.36 13.22 11.81 -9.67%
DY 0.00 9.93 9.01 5.63 0.00 8.13 10.44 -
P/NAPS 0.55 0.50 0.50 0.48 0.51 0.56 0.59 -4.57%

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