[CVIEW] QoQ Cumulative Quarter Result on 28-Feb-2014 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
28-Feb-2014 [#1]
Profit Trend
QoQ- -71.31%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 185,018 149,780 108,264 61,396 272,940 193,834 132,663 24.80%
PBT 95,703 81,859 59,858 30,465 104,342 74,125 47,953 58.44%
Tax -25,276 -21,450 -15,620 -8,149 -26,548 -18,436 -11,759 66.47%
NP 70,427 60,409 44,238 22,316 77,794 55,689 36,194 55.79%
-
NP to SH 70,427 60,409 44,238 22,316 77,794 55,689 36,194 55.79%
-
Tax Rate 26.41% 26.20% 26.10% 26.75% 25.44% 24.87% 24.52% -
Total Cost 114,591 89,371 64,026 39,080 195,146 138,145 96,469 12.14%
-
Net Worth 276,999 280,999 265,000 256,999 234,999 217,000 200,999 23.81%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 35,000 28,000 21,000 7,000 27,000 20,000 14,000 84.09%
Div Payout % 49.70% 46.35% 47.47% 31.37% 34.71% 35.91% 38.68% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 276,999 280,999 265,000 256,999 234,999 217,000 200,999 23.81%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 38.06% 40.33% 40.86% 36.35% 28.50% 28.73% 27.28% -
ROE 25.42% 21.50% 16.69% 8.68% 33.10% 25.66% 18.01% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 185.02 149.78 108.26 61.40 272.94 193.83 132.66 24.80%
EPS 70.43 60.41 44.24 22.32 77.79 55.69 36.19 55.81%
DPS 35.00 28.00 21.00 7.00 27.00 20.00 14.00 84.09%
NAPS 2.77 2.81 2.65 2.57 2.35 2.17 2.01 23.81%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 185.02 149.78 108.26 61.40 272.94 193.83 132.66 24.80%
EPS 70.43 60.41 44.24 22.32 77.79 55.69 36.19 55.81%
DPS 35.00 28.00 21.00 7.00 27.00 20.00 14.00 84.09%
NAPS 2.77 2.81 2.65 2.57 2.35 2.17 2.01 23.81%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.80 3.13 2.90 2.68 2.60 2.39 2.33 -
P/RPS 1.51 2.09 2.68 4.37 0.95 1.23 1.76 -9.70%
P/EPS 3.98 5.18 6.56 12.01 3.34 4.29 6.44 -27.42%
EY 25.15 19.30 15.25 8.33 29.92 23.30 15.53 37.86%
DY 12.50 8.95 7.24 2.61 10.38 8.37 6.01 62.86%
P/NAPS 1.01 1.11 1.09 1.04 1.11 1.10 1.16 -8.81%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 21/10/14 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 -
Price 2.85 2.90 3.18 2.85 3.25 2.37 2.94 -
P/RPS 1.54 1.94 2.94 4.64 1.19 1.22 2.22 -21.61%
P/EPS 4.05 4.80 7.19 12.77 4.18 4.26 8.12 -37.08%
EY 24.71 20.83 13.91 7.83 23.94 23.50 12.31 59.05%
DY 12.28 9.66 6.60 2.46 8.31 8.44 4.76 87.99%
P/NAPS 1.03 1.03 1.20 1.11 1.38 1.09 1.46 -20.73%

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