[CVIEW] QoQ Cumulative Quarter Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 53.86%
YoY- 126.0%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 108,264 61,396 272,940 193,834 132,663 63,349 192,573 -31.90%
PBT 59,858 30,465 104,342 74,125 47,953 22,539 52,740 8.81%
Tax -15,620 -8,149 -26,548 -18,436 -11,759 -5,353 -14,719 4.04%
NP 44,238 22,316 77,794 55,689 36,194 17,186 38,021 10.63%
-
NP to SH 44,238 22,316 77,794 55,689 36,194 17,186 38,021 10.63%
-
Tax Rate 26.10% 26.75% 25.44% 24.87% 24.52% 23.75% 27.91% -
Total Cost 64,026 39,080 195,146 138,145 96,469 46,163 154,552 -44.45%
-
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,004 33.42%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 21,000 7,000 27,000 20,000 14,000 10,000 - -
Div Payout % 47.47% 31.37% 34.71% 35.91% 38.68% 58.19% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,004 33.42%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 40.86% 36.35% 28.50% 28.73% 27.28% 27.13% 19.74% -
ROE 16.69% 8.68% 33.10% 25.66% 18.01% 9.29% 22.10% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 108.26 61.40 272.94 193.83 132.66 63.35 192.57 -31.90%
EPS 44.24 22.32 77.79 55.69 36.19 17.19 38.02 10.63%
DPS 21.00 7.00 27.00 20.00 14.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 108.26 61.40 272.94 193.83 132.66 63.35 192.57 -31.90%
EPS 44.24 22.32 77.79 55.69 36.19 17.19 38.02 10.63%
DPS 21.00 7.00 27.00 20.00 14.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.90 2.68 2.60 2.39 2.33 1.22 1.05 -
P/RPS 2.68 4.37 0.95 1.23 1.76 1.93 0.55 187.69%
P/EPS 6.56 12.01 3.34 4.29 6.44 7.10 2.76 78.19%
EY 15.25 8.33 29.92 23.30 15.53 14.09 36.21 -43.84%
DY 7.24 2.61 10.38 8.37 6.01 8.20 0.00 -
P/NAPS 1.09 1.04 1.11 1.10 1.16 0.66 0.61 47.30%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 -
Price 3.18 2.85 3.25 2.37 2.94 1.40 1.12 -
P/RPS 2.94 4.64 1.19 1.22 2.22 2.21 0.59 192.02%
P/EPS 7.19 12.77 4.18 4.26 8.12 8.15 2.95 81.20%
EY 13.91 7.83 23.94 23.50 12.31 12.28 33.95 -44.86%
DY 6.60 2.46 8.31 8.44 4.76 7.14 0.00 -
P/NAPS 1.20 1.11 1.38 1.09 1.46 0.76 0.65 50.54%

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