[CVIEW] QoQ Cumulative Quarter Result on 30-Nov-2013 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
QoQ- 39.69%
YoY- 104.61%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 149,780 108,264 61,396 272,940 193,834 132,663 63,349 77.19%
PBT 81,859 59,858 30,465 104,342 74,125 47,953 22,539 135.72%
Tax -21,450 -15,620 -8,149 -26,548 -18,436 -11,759 -5,353 151.64%
NP 60,409 44,238 22,316 77,794 55,689 36,194 17,186 130.65%
-
NP to SH 60,409 44,238 22,316 77,794 55,689 36,194 17,186 130.65%
-
Tax Rate 26.20% 26.10% 26.75% 25.44% 24.87% 24.52% 23.75% -
Total Cost 89,371 64,026 39,080 195,146 138,145 96,469 46,163 55.14%
-
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.03%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 28,000 21,000 7,000 27,000 20,000 14,000 10,000 98.28%
Div Payout % 46.35% 47.47% 31.37% 34.71% 35.91% 38.68% 58.19% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 40.33% 40.86% 36.35% 28.50% 28.73% 27.28% 27.13% -
ROE 21.50% 16.69% 8.68% 33.10% 25.66% 18.01% 9.29% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 149.78 108.26 61.40 272.94 193.83 132.66 63.35 77.19%
EPS 60.41 44.24 22.32 77.79 55.69 36.19 17.19 130.61%
DPS 28.00 21.00 7.00 27.00 20.00 14.00 10.00 98.28%
NAPS 2.81 2.65 2.57 2.35 2.17 2.01 1.85 32.03%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 149.78 108.26 61.40 272.94 193.83 132.66 63.35 77.19%
EPS 60.41 44.24 22.32 77.79 55.69 36.19 17.19 130.61%
DPS 28.00 21.00 7.00 27.00 20.00 14.00 10.00 98.28%
NAPS 2.81 2.65 2.57 2.35 2.17 2.01 1.85 32.03%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 3.13 2.90 2.68 2.60 2.39 2.33 1.22 -
P/RPS 2.09 2.68 4.37 0.95 1.23 1.76 1.93 5.43%
P/EPS 5.18 6.56 12.01 3.34 4.29 6.44 7.10 -18.91%
EY 19.30 15.25 8.33 29.92 23.30 15.53 14.09 23.26%
DY 8.95 7.24 2.61 10.38 8.37 6.01 8.20 5.99%
P/NAPS 1.11 1.09 1.04 1.11 1.10 1.16 0.66 41.28%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 21/10/14 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 -
Price 2.90 3.18 2.85 3.25 2.37 2.94 1.40 -
P/RPS 1.94 2.94 4.64 1.19 1.22 2.22 2.21 -8.29%
P/EPS 4.80 7.19 12.77 4.18 4.26 8.12 8.15 -29.66%
EY 20.83 13.91 7.83 23.94 23.50 12.31 12.28 42.09%
DY 9.66 6.60 2.46 8.31 8.44 4.76 7.14 22.25%
P/NAPS 1.03 1.20 1.11 1.38 1.09 1.46 0.76 22.39%

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