[CVIEW] QoQ Annualized Quarter Result on 31-May-2021 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- 1.1%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 49,452 68,131 79,048 81,518 74,692 90,221 92,093 -34.01%
PBT 2,796 9,993 12,376 14,794 13,816 19,592 21,474 -74.40%
Tax -296 -3,380 -4,526 -5,020 -4,148 -6,343 -6,732 -87.61%
NP 2,500 6,613 7,849 9,774 9,668 13,249 14,742 -69.46%
-
NP to SH 2,500 6,613 7,849 9,774 9,668 13,249 14,742 -69.46%
-
Tax Rate 10.59% 33.82% 36.57% 33.93% 30.02% 32.38% 31.35% -
Total Cost 46,952 61,518 71,198 71,744 65,024 76,972 77,350 -28.37%
-
Net Worth 415,999 415,000 413,999 415,000 413,000 411,999 413,000 0.48%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 12,000 5,000 2,666 4,000 8,000 8,000 10,666 8.19%
Div Payout % 480.00% 75.61% 33.97% 40.92% 82.75% 60.38% 72.35% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 415,999 415,000 413,999 415,000 413,000 411,999 413,000 0.48%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 5.06% 9.71% 9.93% 11.99% 12.94% 14.69% 16.01% -
ROE 0.60% 1.59% 1.90% 2.36% 2.34% 3.22% 3.57% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 49.45 68.13 79.05 81.52 74.69 90.22 92.09 -34.01%
EPS 2.52 6.61 7.85 9.78 9.68 13.25 14.75 -69.30%
DPS 12.00 5.00 2.67 4.00 8.00 8.00 10.67 8.16%
NAPS 4.16 4.15 4.14 4.15 4.13 4.12 4.13 0.48%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 49.45 68.13 79.05 81.52 74.69 90.22 92.09 -34.01%
EPS 2.52 6.61 7.85 9.78 9.68 13.25 14.75 -69.30%
DPS 12.00 5.00 2.67 4.00 8.00 8.00 10.67 8.16%
NAPS 4.16 4.15 4.14 4.15 4.13 4.12 4.13 0.48%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.98 1.01 1.08 1.15 1.06 1.05 1.03 -
P/RPS 1.98 1.48 1.37 1.41 1.42 1.16 1.12 46.35%
P/EPS 39.20 15.27 13.76 11.77 10.96 7.93 6.99 216.64%
EY 2.55 6.55 7.27 8.50 9.12 12.62 14.31 -68.43%
DY 12.24 4.95 2.47 3.48 7.55 7.62 10.36 11.79%
P/NAPS 0.24 0.24 0.26 0.28 0.26 0.25 0.25 -2.69%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/04/22 25/01/22 27/10/21 25/08/21 28/04/21 26/01/21 23/10/20 -
Price 1.05 0.995 1.12 1.07 1.20 1.07 1.00 -
P/RPS 2.12 1.46 1.42 1.31 1.61 1.19 1.09 56.00%
P/EPS 42.00 15.05 14.27 10.95 12.41 8.08 6.78 238.42%
EY 2.38 6.65 7.01 9.13 8.06 12.38 14.74 -70.44%
DY 11.43 5.03 2.38 3.74 6.67 7.48 10.67 4.70%
P/NAPS 0.25 0.24 0.27 0.26 0.29 0.26 0.24 2.76%

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