[CVIEW] QoQ Cumulative Quarter Result on 28-Feb-2015 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
28-Feb-2015 [#1]
Profit Trend
QoQ- -87.83%
YoY- -61.58%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 110,755 87,359 63,219 35,695 185,018 149,780 108,264 1.52%
PBT 29,546 20,854 16,679 12,388 95,703 81,859 59,858 -37.51%
Tax -8,388 -6,153 -5,065 -3,815 -25,276 -21,450 -15,620 -33.90%
NP 21,158 14,701 11,614 8,573 70,427 60,409 44,238 -38.81%
-
NP to SH 21,158 14,701 11,614 8,573 70,427 60,409 44,238 -38.81%
-
Tax Rate 28.39% 29.51% 30.37% 30.80% 26.41% 26.20% 26.10% -
Total Cost 89,597 72,658 51,605 27,122 114,591 89,371 64,026 25.08%
-
Net Worth 284,999 281,999 278,999 285,999 276,999 280,999 265,000 4.96%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 13,000 13,000 10,000 29 35,000 28,000 21,000 -27.34%
Div Payout % 61.44% 88.43% 86.10% 0.35% 49.70% 46.35% 47.47% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 284,999 281,999 278,999 285,999 276,999 280,999 265,000 4.96%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 19.10% 16.83% 18.37% 24.02% 38.06% 40.33% 40.86% -
ROE 7.42% 5.21% 4.16% 3.00% 25.42% 21.50% 16.69% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 110.76 87.36 63.22 35.70 185.02 149.78 108.26 1.53%
EPS 21.16 14.70 11.61 8.57 70.43 60.41 44.24 -38.81%
DPS 13.00 13.00 10.00 0.03 35.00 28.00 21.00 -27.34%
NAPS 2.85 2.82 2.79 2.86 2.77 2.81 2.65 4.96%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 110.76 87.36 63.22 35.70 185.02 149.78 108.26 1.53%
EPS 21.16 14.70 11.61 8.57 70.43 60.41 44.24 -38.81%
DPS 13.00 13.00 10.00 0.03 35.00 28.00 21.00 -27.34%
NAPS 2.85 2.82 2.79 2.86 2.77 2.81 2.65 4.96%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.61 1.52 2.27 2.63 2.80 3.13 2.90 -
P/RPS 1.45 1.74 3.59 7.37 1.51 2.09 2.68 -33.57%
P/EPS 7.61 10.34 19.55 30.68 3.98 5.18 6.56 10.39%
EY 13.14 9.67 5.12 3.26 25.15 19.30 15.25 -9.44%
DY 8.07 8.55 4.41 0.01 12.50 8.95 7.24 7.49%
P/NAPS 0.56 0.54 0.81 0.92 1.01 1.11 1.09 -35.82%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 22/10/15 28/07/15 30/04/15 27/01/15 21/10/14 22/07/14 -
Price 1.60 1.66 2.18 2.68 2.85 2.90 3.18 -
P/RPS 1.44 1.90 3.45 7.51 1.54 1.94 2.94 -37.83%
P/EPS 7.56 11.29 18.77 31.26 4.05 4.80 7.19 3.39%
EY 13.22 8.86 5.33 3.20 24.71 20.83 13.91 -3.33%
DY 8.13 7.83 4.59 0.01 12.28 9.66 6.60 14.89%
P/NAPS 0.56 0.59 0.78 0.94 1.03 1.03 1.20 -39.80%

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