[CVIEW] QoQ Cumulative Quarter Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -54.8%
YoY- 189.03%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 272,940 193,834 132,663 63,349 192,573 134,559 84,655 118.08%
PBT 104,342 74,125 47,953 22,539 52,740 34,358 20,199 198.52%
Tax -26,548 -18,436 -11,759 -5,353 -14,719 -9,717 -5,719 178.01%
NP 77,794 55,689 36,194 17,186 38,021 24,641 14,480 206.43%
-
NP to SH 77,794 55,689 36,194 17,186 38,021 24,641 14,480 206.43%
-
Tax Rate 25.44% 24.87% 24.52% 23.75% 27.91% 28.28% 28.31% -
Total Cost 195,146 138,145 96,469 46,163 154,552 109,918 70,175 97.62%
-
Net Worth 234,999 217,000 200,999 185,000 172,004 159,000 148,000 36.06%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 27,000 20,000 14,000 10,000 - - - -
Div Payout % 34.71% 35.91% 38.68% 58.19% - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 234,999 217,000 200,999 185,000 172,004 159,000 148,000 36.06%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 28.50% 28.73% 27.28% 27.13% 19.74% 18.31% 17.10% -
ROE 33.10% 25.66% 18.01% 9.29% 22.10% 15.50% 9.78% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 193.83 132.66 63.35 192.57 134.56 84.66 118.08%
EPS 77.79 55.69 36.19 17.19 38.02 24.64 14.48 206.42%
DPS 27.00 20.00 14.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 272.94 193.83 132.66 63.35 192.57 134.56 84.66 118.08%
EPS 77.79 55.69 36.19 17.19 38.02 24.64 14.48 206.42%
DPS 27.00 20.00 14.00 10.00 0.00 0.00 0.00 -
NAPS 2.35 2.17 2.01 1.85 1.72 1.59 1.48 36.06%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 2.60 2.39 2.33 1.22 1.05 0.75 0.79 -
P/RPS 0.95 1.23 1.76 1.93 0.55 0.56 0.93 1.42%
P/EPS 3.34 4.29 6.44 7.10 2.76 3.04 5.46 -27.91%
EY 29.92 23.30 15.53 14.09 36.21 32.85 18.33 38.59%
DY 10.38 8.37 6.01 8.20 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.16 0.66 0.61 0.47 0.53 63.61%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 -
Price 3.25 2.37 2.94 1.40 1.12 0.82 0.70 -
P/RPS 1.19 1.22 2.22 2.21 0.59 0.61 0.83 27.12%
P/EPS 4.18 4.26 8.12 8.15 2.95 3.33 4.83 -9.17%
EY 23.94 23.50 12.31 12.28 33.95 30.05 20.69 10.20%
DY 8.31 8.44 4.76 7.14 0.00 0.00 0.00 -
P/NAPS 1.38 1.09 1.46 0.76 0.65 0.52 0.47 104.91%

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