[CVIEW] QoQ Annualized Quarter Result on 31-May-2017 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- 38.67%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 117,784 121,953 113,958 110,376 121,100 161,085 145,217 -13.06%
PBT 21,132 40,034 35,932 33,174 24,776 36,107 31,740 -23.80%
Tax -6,344 -11,566 -10,693 -9,694 -7,844 -10,192 -9,508 -23.69%
NP 14,788 28,468 25,238 23,480 16,932 25,915 22,232 -23.85%
-
NP to SH 14,788 28,468 25,238 23,480 16,932 25,915 22,232 -23.85%
-
Tax Rate 30.02% 28.89% 29.76% 29.22% 31.66% 28.23% 29.96% -
Total Cost 102,996 93,485 88,720 86,896 104,168 135,170 122,985 -11.18%
-
Net Worth 327,999 325,000 315,000 313,000 304,999 300,999 298,000 6.62%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 6,666 10,000 - 15,000 13,333 -
Div Payout % - - 26.41% 42.59% - 57.88% 59.97% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 327,999 325,000 315,000 313,000 304,999 300,999 298,000 6.62%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 12.56% 23.34% 22.15% 21.27% 13.98% 16.09% 15.31% -
ROE 4.51% 8.76% 8.01% 7.50% 5.55% 8.61% 7.46% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 117.78 121.95 113.96 110.38 121.10 161.09 145.22 -13.06%
EPS 14.80 28.47 25.24 23.48 16.92 25.92 22.23 -23.81%
DPS 0.00 0.00 6.67 10.00 0.00 15.00 13.33 -
NAPS 3.28 3.25 3.15 3.13 3.05 3.01 2.98 6.62%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 117.78 121.95 113.96 110.38 121.10 161.09 145.22 -13.06%
EPS 14.80 28.47 25.24 23.48 16.92 25.92 22.23 -23.81%
DPS 0.00 0.00 6.67 10.00 0.00 15.00 13.33 -
NAPS 3.28 3.25 3.15 3.13 3.05 3.01 2.98 6.62%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.60 1.55 1.63 1.63 1.60 1.49 1.37 -
P/RPS 1.36 1.27 1.43 1.48 1.32 0.92 0.94 28.00%
P/EPS 10.82 5.44 6.46 6.94 9.45 5.75 6.16 45.72%
EY 9.24 18.37 15.48 14.40 10.58 17.39 16.23 -31.37%
DY 0.00 0.00 4.09 6.13 0.00 10.07 9.73 -
P/NAPS 0.49 0.48 0.52 0.52 0.52 0.50 0.46 4.31%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/04/18 30/01/18 24/10/17 25/07/17 25/04/17 18/01/17 27/10/16 -
Price 1.43 1.68 1.61 1.72 1.67 1.51 1.48 -
P/RPS 1.21 1.38 1.41 1.56 1.38 0.94 1.02 12.09%
P/EPS 9.67 5.90 6.38 7.33 9.86 5.83 6.66 28.31%
EY 10.34 16.95 15.68 13.65 10.14 17.16 15.02 -22.08%
DY 0.00 0.00 4.14 5.81 0.00 9.93 9.01 -
P/NAPS 0.44 0.52 0.51 0.55 0.55 0.50 0.50 -8.19%

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