[CVIEW] QoQ Cumulative Quarter Result on 31-Aug-2014 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- 36.55%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 63,219 35,695 185,018 149,780 108,264 61,396 272,940 -62.31%
PBT 16,679 12,388 95,703 81,859 59,858 30,465 104,342 -70.57%
Tax -5,065 -3,815 -25,276 -21,450 -15,620 -8,149 -26,548 -66.89%
NP 11,614 8,573 70,427 60,409 44,238 22,316 77,794 -71.89%
-
NP to SH 11,614 8,573 70,427 60,409 44,238 22,316 77,794 -71.89%
-
Tax Rate 30.37% 30.80% 26.41% 26.20% 26.10% 26.75% 25.44% -
Total Cost 51,605 27,122 114,591 89,371 64,026 39,080 195,146 -58.83%
-
Net Worth 278,999 285,999 276,999 280,999 265,000 256,999 234,999 12.13%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 10,000 29 35,000 28,000 21,000 7,000 27,000 -48.45%
Div Payout % 86.10% 0.35% 49.70% 46.35% 47.47% 31.37% 34.71% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 278,999 285,999 276,999 280,999 265,000 256,999 234,999 12.13%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 18.37% 24.02% 38.06% 40.33% 40.86% 36.35% 28.50% -
ROE 4.16% 3.00% 25.42% 21.50% 16.69% 8.68% 33.10% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 63.22 35.70 185.02 149.78 108.26 61.40 272.94 -62.31%
EPS 11.61 8.57 70.43 60.41 44.24 22.32 77.79 -71.89%
DPS 10.00 0.03 35.00 28.00 21.00 7.00 27.00 -48.45%
NAPS 2.79 2.86 2.77 2.81 2.65 2.57 2.35 12.13%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 63.22 35.70 185.02 149.78 108.26 61.40 272.94 -62.31%
EPS 11.61 8.57 70.43 60.41 44.24 22.32 77.79 -71.89%
DPS 10.00 0.03 35.00 28.00 21.00 7.00 27.00 -48.45%
NAPS 2.79 2.86 2.77 2.81 2.65 2.57 2.35 12.13%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 2.27 2.63 2.80 3.13 2.90 2.68 2.60 -
P/RPS 3.59 7.37 1.51 2.09 2.68 4.37 0.95 142.80%
P/EPS 19.55 30.68 3.98 5.18 6.56 12.01 3.34 225.13%
EY 5.12 3.26 25.15 19.30 15.25 8.33 29.92 -69.21%
DY 4.41 0.01 12.50 8.95 7.24 2.61 10.38 -43.51%
P/NAPS 0.81 0.92 1.01 1.11 1.09 1.04 1.11 -18.96%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/15 30/04/15 27/01/15 21/10/14 22/07/14 23/04/14 21/01/14 -
Price 2.18 2.68 2.85 2.90 3.18 2.85 3.25 -
P/RPS 3.45 7.51 1.54 1.94 2.94 4.64 1.19 103.45%
P/EPS 18.77 31.26 4.05 4.80 7.19 12.77 4.18 172.43%
EY 5.33 3.20 24.71 20.83 13.91 7.83 23.94 -63.29%
DY 4.59 0.01 12.28 9.66 6.60 2.46 8.31 -32.70%
P/NAPS 0.78 0.94 1.03 1.03 1.20 1.11 1.38 -31.66%

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