[CVIEW] QoQ Quarter Result on 28-Feb-2014 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
28-Feb-2014 [#1]
Profit Trend
QoQ- 0.95%
YoY- 29.85%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 35,238 41,516 46,868 61,396 79,106 61,171 69,314 -36.27%
PBT 13,844 22,001 29,393 30,465 30,217 26,172 25,414 -33.27%
Tax -3,826 -5,830 -7,471 -8,149 -8,112 -6,677 -6,406 -29.05%
NP 10,018 16,171 21,922 22,316 22,105 19,495 19,008 -34.72%
-
NP to SH 10,018 16,171 21,922 22,316 22,105 19,495 19,008 -34.72%
-
Tax Rate 27.64% 26.50% 25.42% 26.75% 26.85% 25.51% 25.21% -
Total Cost 25,220 25,345 24,946 39,080 57,001 41,676 50,306 -36.86%
-
Net Worth 276,999 280,999 265,000 256,999 234,999 217,000 200,999 23.81%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 7,000 7,000 7,000 7,000 7,000 10,000 8,000 -8.50%
Div Payout % 69.87% 43.29% 31.93% 31.37% 31.67% 51.30% 42.09% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 276,999 280,999 265,000 256,999 234,999 217,000 200,999 23.81%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 28.43% 38.95% 46.77% 36.35% 27.94% 31.87% 27.42% -
ROE 3.62% 5.75% 8.27% 8.68% 9.41% 8.98% 9.46% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 35.24 41.52 46.87 61.40 79.11 61.17 69.31 -36.27%
EPS 10.02 16.17 21.92 22.32 22.11 19.50 19.01 -34.72%
DPS 7.00 7.00 7.00 7.00 7.00 10.00 8.00 -8.50%
NAPS 2.77 2.81 2.65 2.57 2.35 2.17 2.01 23.81%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 35.24 41.52 46.87 61.40 79.11 61.17 69.31 -36.27%
EPS 10.02 16.17 21.92 22.32 22.11 19.50 19.01 -34.72%
DPS 7.00 7.00 7.00 7.00 7.00 10.00 8.00 -8.50%
NAPS 2.77 2.81 2.65 2.57 2.35 2.17 2.01 23.81%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.80 3.13 2.90 2.68 2.60 2.39 2.33 -
P/RPS 7.95 7.54 6.19 4.37 3.29 3.91 3.36 77.46%
P/EPS 27.95 19.36 13.23 12.01 11.76 12.26 12.26 73.13%
EY 3.58 5.17 7.56 8.33 8.50 8.16 8.16 -42.23%
DY 2.50 2.24 2.41 2.61 2.69 4.18 3.43 -18.99%
P/NAPS 1.01 1.11 1.09 1.04 1.11 1.10 1.16 -8.81%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 21/10/14 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 -
Price 2.85 2.90 3.18 2.85 3.25 2.37 2.94 -
P/RPS 8.09 6.99 6.79 4.64 4.11 3.87 4.24 53.77%
P/EPS 28.45 17.93 14.51 12.77 14.70 12.16 15.47 50.04%
EY 3.52 5.58 6.89 7.83 6.80 8.23 6.47 -33.33%
DY 2.46 2.41 2.20 2.46 2.15 4.22 2.72 -6.47%
P/NAPS 1.03 1.03 1.20 1.11 1.38 1.09 1.46 -20.73%

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