[CVIEW] QoQ TTM Result on 28-Feb-2003 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -51.33%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 68,971 55,579 50,310 49,723 61,044 33,298 24,594 98.74%
PBT 25,153 14,424 11,622 11,116 22,783 13,140 12,128 62.55%
Tax -7,380 -4,334 -3,573 -2,919 -5,941 -3,133 -2,809 90.28%
NP 17,773 10,090 8,049 8,197 16,842 10,007 9,319 53.72%
-
NP to SH 17,773 10,090 8,049 8,197 16,842 10,007 9,319 53.72%
-
Tax Rate 29.34% 30.05% 30.74% 26.26% 26.08% 23.84% 23.16% -
Total Cost 51,198 45,489 42,261 41,526 44,202 23,291 15,275 123.80%
-
Net Worth 158,010 145,946 143,379 143,291 144,979 139,594 100,078 35.55%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 4,500 2,999 2,999 2,999 2,999 - - -
Div Payout % 25.32% 29.73% 37.27% 36.59% 17.81% - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 158,010 145,946 143,379 143,291 144,979 139,594 100,078 35.55%
NOSH 100,006 99,963 100,265 99,508 99,985 99,710 100,078 -0.04%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 25.77% 18.15% 16.00% 16.49% 27.59% 30.05% 37.89% -
ROE 11.25% 6.91% 5.61% 5.72% 11.62% 7.17% 9.31% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 68.97 55.60 50.18 49.97 61.05 33.39 24.57 98.86%
EPS 17.77 10.09 8.03 8.24 16.84 10.04 9.31 53.81%
DPS 4.50 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.58 1.46 1.43 1.44 1.45 1.40 1.00 35.61%
Adjusted Per Share Value based on latest NOSH - 99,508
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 68.97 55.58 50.31 49.72 61.04 33.30 24.59 98.75%
EPS 17.77 10.09 8.05 8.20 16.84 10.01 9.32 53.70%
DPS 4.50 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.5801 1.4595 1.4338 1.4329 1.4498 1.3959 1.0008 35.55%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.43 1.00 0.98 1.02 1.10 1.11 1.25 -
P/RPS 2.07 1.80 1.95 2.04 1.80 3.32 5.09 -45.07%
P/EPS 8.05 9.91 12.21 12.38 6.53 11.06 13.42 -28.85%
EY 12.43 10.09 8.19 8.08 15.31 9.04 7.45 40.62%
DY 3.15 3.00 3.06 2.94 2.73 0.00 0.00 -
P/NAPS 0.91 0.68 0.69 0.71 0.76 0.79 1.25 -19.05%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 - - -
Price 1.41 1.44 1.00 0.95 1.10 0.00 0.00 -
P/RPS 2.04 2.59 1.99 1.90 1.80 0.00 0.00 -
P/EPS 7.93 14.27 12.46 11.53 6.53 0.00 0.00 -
EY 12.60 7.01 8.03 8.67 15.31 0.00 0.00 -
DY 3.19 2.08 3.00 3.16 2.73 0.00 0.00 -
P/NAPS 0.89 0.99 0.70 0.66 0.76 0.00 0.00 -

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