[CVIEW] QoQ Quarter Result on 30-Nov-2012 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 31.68%
YoY- 183.47%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 61,171 69,314 63,349 58,014 49,904 46,783 37,872 37.54%
PBT 26,172 25,414 22,539 18,382 14,159 11,634 8,565 110.14%
Tax -6,677 -6,406 -5,353 -5,002 -3,998 -3,100 -2,619 86.30%
NP 19,495 19,008 17,186 13,380 10,161 8,534 5,946 120.22%
-
NP to SH 19,495 19,008 17,186 13,380 10,161 8,534 5,946 120.22%
-
Tax Rate 25.51% 25.21% 23.75% 27.21% 28.24% 26.65% 30.58% -
Total Cost 41,676 50,306 46,163 44,634 39,743 38,249 31,926 19.38%
-
Net Worth 217,000 200,999 185,000 172,000 159,000 148,000 139,905 33.88%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 10,000 8,000 10,000 - - - - -
Div Payout % 51.30% 42.09% 58.19% - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 217,000 200,999 185,000 172,000 159,000 148,000 139,905 33.88%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,932 0.04%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 31.87% 27.42% 27.13% 23.06% 20.36% 18.24% 15.70% -
ROE 8.98% 9.46% 9.29% 7.78% 6.39% 5.77% 4.25% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 61.17 69.31 63.35 58.01 49.90 46.78 37.90 37.47%
EPS 19.50 19.01 17.19 13.38 10.16 8.53 5.95 120.16%
DPS 10.00 8.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.40 33.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 61.17 69.31 63.35 58.01 49.90 46.78 37.87 37.54%
EPS 19.50 19.01 17.19 13.38 10.16 8.53 5.95 120.16%
DPS 10.00 8.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.01 1.85 1.72 1.59 1.48 1.3991 33.88%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 2.39 2.33 1.22 1.05 0.75 0.79 0.66 -
P/RPS 3.91 3.36 1.93 1.85 1.50 1.69 1.74 71.30%
P/EPS 12.26 12.26 7.10 7.85 7.38 9.26 11.09 6.89%
EY 8.16 8.16 14.09 12.74 13.55 10.80 9.02 -6.44%
DY 4.18 3.43 8.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 0.66 0.61 0.47 0.53 0.47 76.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 24/07/12 25/04/12 -
Price 2.37 2.94 1.40 1.12 0.82 0.70 0.90 -
P/RPS 3.87 4.24 2.21 1.98 1.64 1.50 2.37 38.54%
P/EPS 12.16 15.47 8.15 8.37 8.07 8.20 15.13 -13.52%
EY 8.23 6.47 12.28 11.95 12.39 12.19 6.61 15.68%
DY 4.22 2.72 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.76 0.65 0.52 0.47 0.64 42.47%

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