[CVIEW] QoQ Annualized Quarter Result on 31-May-2018 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
31-May-2018 [#2]
Profit Trend
QoQ- -2.93%
YoY- -38.87%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 219,072 236,063 125,689 102,020 117,784 121,953 113,958 54.79%
PBT 41,612 90,786 34,166 21,360 21,132 40,034 35,932 10.30%
Tax -9,156 -20,273 -9,528 -7,006 -6,344 -11,566 -10,693 -9.85%
NP 32,456 70,513 24,638 14,354 14,788 28,468 25,238 18.31%
-
NP to SH 32,456 70,513 24,638 14,354 14,788 28,468 25,238 18.31%
-
Tax Rate 22.00% 22.33% 27.89% 32.80% 30.02% 28.89% 29.76% -
Total Cost 186,616 165,550 101,050 87,666 102,996 93,485 88,720 64.39%
-
Net Worth 393,000 390,000 343,000 331,999 327,999 325,000 315,000 15.93%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - 5,000 6,666 - - - 6,666 -
Div Payout % - 7.09% 27.06% - - - 26.41% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 393,000 390,000 343,000 331,999 327,999 325,000 315,000 15.93%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 14.82% 29.87% 19.60% 14.07% 12.56% 23.34% 22.15% -
ROE 8.26% 18.08% 7.18% 4.32% 4.51% 8.76% 8.01% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 219.07 236.06 125.69 102.02 117.78 121.95 113.96 54.78%
EPS 32.44 70.51 24.64 14.36 14.80 28.47 25.24 18.26%
DPS 0.00 5.00 6.67 0.00 0.00 0.00 6.67 -
NAPS 3.93 3.90 3.43 3.32 3.28 3.25 3.15 15.93%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 219.07 236.06 125.69 102.02 117.78 121.95 113.96 54.78%
EPS 32.44 70.51 24.64 14.36 14.80 28.47 25.24 18.26%
DPS 0.00 5.00 6.67 0.00 0.00 0.00 6.67 -
NAPS 3.93 3.90 3.43 3.32 3.28 3.25 3.15 15.93%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.49 1.33 1.40 1.36 1.60 1.55 1.63 -
P/RPS 0.68 0.56 1.11 1.33 1.36 1.27 1.43 -39.15%
P/EPS 4.59 1.89 5.68 9.47 10.82 5.44 6.46 -20.42%
EY 21.78 53.02 17.60 10.55 9.24 18.37 15.48 25.64%
DY 0.00 3.76 4.76 0.00 0.00 0.00 4.09 -
P/NAPS 0.38 0.34 0.41 0.41 0.49 0.48 0.52 -18.91%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 22/01/19 26/10/18 27/07/18 26/04/18 30/01/18 24/10/17 -
Price 1.40 1.59 1.20 1.40 1.43 1.68 1.61 -
P/RPS 0.64 0.67 0.95 1.37 1.21 1.38 1.41 -41.02%
P/EPS 4.31 2.25 4.87 9.75 9.67 5.90 6.38 -23.06%
EY 23.18 44.35 20.53 10.25 10.34 16.95 15.68 29.86%
DY 0.00 3.14 5.56 0.00 0.00 0.00 4.14 -
P/NAPS 0.36 0.41 0.35 0.42 0.44 0.52 0.51 -20.77%

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