[CVIEW] QoQ Cumulative Quarter Result on 31-May-2013 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 110.6%
YoY- 149.96%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 61,396 272,940 193,834 132,663 63,349 192,573 134,559 -40.81%
PBT 30,465 104,342 74,125 47,953 22,539 52,740 34,358 -7.72%
Tax -8,149 -26,548 -18,436 -11,759 -5,353 -14,719 -9,717 -11.09%
NP 22,316 77,794 55,689 36,194 17,186 38,021 24,641 -6.41%
-
NP to SH 22,316 77,794 55,689 36,194 17,186 38,021 24,641 -6.41%
-
Tax Rate 26.75% 25.44% 24.87% 24.52% 23.75% 27.91% 28.28% -
Total Cost 39,080 195,146 138,145 96,469 46,163 154,552 109,918 -49.90%
-
Net Worth 256,999 234,999 217,000 200,999 185,000 172,004 159,000 37.84%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 7,000 27,000 20,000 14,000 10,000 - - -
Div Payout % 31.37% 34.71% 35.91% 38.68% 58.19% - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 256,999 234,999 217,000 200,999 185,000 172,004 159,000 37.84%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 36.35% 28.50% 28.73% 27.28% 27.13% 19.74% 18.31% -
ROE 8.68% 33.10% 25.66% 18.01% 9.29% 22.10% 15.50% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 61.40 272.94 193.83 132.66 63.35 192.57 134.56 -40.81%
EPS 22.32 77.79 55.69 36.19 17.19 38.02 24.64 -6.39%
DPS 7.00 27.00 20.00 14.00 10.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 61.40 272.94 193.83 132.66 63.35 192.57 134.56 -40.81%
EPS 22.32 77.79 55.69 36.19 17.19 38.02 24.64 -6.39%
DPS 7.00 27.00 20.00 14.00 10.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.68 2.60 2.39 2.33 1.22 1.05 0.75 -
P/RPS 4.37 0.95 1.23 1.76 1.93 0.55 0.56 294.90%
P/EPS 12.01 3.34 4.29 6.44 7.10 2.76 3.04 150.53%
EY 8.33 29.92 23.30 15.53 14.09 36.21 32.85 -60.03%
DY 2.61 10.38 8.37 6.01 8.20 0.00 0.00 -
P/NAPS 1.04 1.11 1.10 1.16 0.66 0.61 0.47 70.05%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 -
Price 2.85 3.25 2.37 2.94 1.40 1.12 0.82 -
P/RPS 4.64 1.19 1.22 2.22 2.21 0.59 0.61 288.21%
P/EPS 12.77 4.18 4.26 8.12 8.15 2.95 3.33 145.60%
EY 7.83 23.94 23.50 12.31 12.28 33.95 30.05 -59.30%
DY 2.46 8.31 8.44 4.76 7.14 0.00 0.00 -
P/NAPS 1.11 1.38 1.09 1.46 0.76 0.65 0.52 66.01%

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