[CVIEW] QoQ TTM Result on 28-Feb-2005 [#1]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

26-Apr-2005

Admission Sponsor

Sponsor

Financial Year

30-Nov-2005

Quarter

28-Feb-2005 [#1]

Profit Trend

QoQ- 0.22%

YoY- -47.47%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
TTM Result
Revenue	55,819	75,558	81,572	88,494	85,700	90,801	87,602	-25.93%
YoY %	-26.12%	-7.37%	-7.82%	3.26%	-5.62%	3.65%	-	-
Horiz. %	63.72%	86.25%	93.12%	101.02%	97.83%	103.65%	100.00%	-
PBT	5,058	9,624	9,977	14,454	14,338	29,517	31,525	-70.44%
YoY %	-47.44%	-3.54%	-30.97%	0.81%	-51.42%	-6.37%	-	-
Horiz. %	16.04%	30.53%	31.65%	45.85%	45.48%	93.63%	100.00%	-
Tax	-1,900	-3,479	-3,597	-4,719	-4,624	-8,562	-9,167	-64.94%
YoY %	45.39%	3.28%	23.78%	-2.05%	45.99%	6.60%	-	-
Horiz. %	20.73%	37.95%	39.24%	51.48%	50.44%	93.40%	100.00%	-
NP	3,158	6,145	6,380	9,735	9,714	20,955	22,358	-72.84%
YoY %	-48.61%	-3.68%	-34.46%	0.22%	-53.64%	-6.28%	-	-
Horiz. %	14.12%	27.48%	28.54%	43.54%	43.45%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,158	6,145	6,380	9,735	9,714	20,955	22,358	-72.84%
YoY %	-48.61%	-3.68%	-34.46%	0.22%	-53.64%	-6.28%	-	-
Horiz. %	14.12%	27.48%	28.54%	43.54%	43.45%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.56%	36.15%	36.05%	32.65%	32.25%	29.01%	29.08%	-
YoY %	3.90%	0.28%	10.41%	1.24%	11.17%	-0.24%	-	-
Horiz. %	129.16%	124.31%	123.97%	112.28%	110.90%	99.76%	100.00%	-
Total Cost	52,661	69,413	75,192	78,759	75,986	69,846	65,244	-13.29%
YoY %	-24.13%	-7.69%	-4.53%	3.65%	8.79%	7.05%	-	-
Horiz. %	80.71%	106.39%	115.25%	120.71%	116.46%	107.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,000	159,145	158,197	153,611	99,920	160,515	159,903	-0.37%
YoY %	-0.09%	0.60%	2.99%	53.73%	-37.75%	0.38%	-	-
Horiz. %	99.44%	99.53%	98.93%	96.07%	62.49%	100.38%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Dividend
Div	1,500	1,998	1,998	1,998	1,998	4,500	4,500	-51.89%
YoY %	-24.92%	0.00%	0.00%	0.00%	-55.60%	0.00%	-	-
Horiz. %	33.33%	44.40%	44.40%	44.40%	44.40%	100.00%	100.00%	-
Div Payout %	47.50%	32.52%	31.32%	20.53%	20.57%	21.48%	20.13%	-
YoY %	46.06%	3.83%	52.56%	-0.19%	-4.24%	6.71%	-	-
Horiz. %	235.97%	161.55%	155.59%	101.99%	102.19%	106.71%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Equity
Net Worth	159,000	159,145	158,197	153,611	99,920	160,515	159,903	-0.37%
YoY %	-0.09%	0.60%	2.99%	53.73%	-37.75%	0.38%	-	-
Horiz. %	99.44%	99.53%	98.93%	96.07%	62.49%	100.38%	100.00%	-
NOSH	100,000	100,091	100,124	97,222	99,920	99,699	99,939	0.04%
YoY %	-0.09%	-0.03%	2.98%	-2.70%	0.22%	-0.24%	-	-
Horiz. %	100.06%	100.15%	100.19%	97.28%	99.98%	99.76%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Ratio Analysis
NP Margin	5.66%	8.13%	7.82%	11.00%	11.33%	23.08%	25.52%	-
YoY %	-30.38%	3.96%	-28.91%	-2.91%	-50.91%	-9.56%	-	-
Horiz. %	22.18%	31.86%	30.64%	43.10%	44.40%	90.44%	100.00%	-
ROE	1.99%	3.86%	4.03%	6.34%	9.72%	13.05%	13.98%	-
YoY %	-48.45%	-4.22%	-36.44%	-34.77%	-25.52%	-6.65%	-	-
Horiz. %	14.23%	27.61%	28.83%	45.35%	69.53%	93.35%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Per Share
RPS	55.82	75.49	81.47	91.02	85.77	91.07	87.66	-25.96%
YoY %	-26.06%	-7.34%	-10.49%	6.12%	-5.82%	3.89%	-	-
Horiz. %	63.68%	86.12%	92.94%	103.83%	97.84%	103.89%	100.00%	-
EPS	3.16	6.14	6.37	10.01	9.72	21.02	22.37	-72.84%
YoY %	-48.53%	-3.61%	-36.36%	2.98%	-53.76%	-6.03%	-	-
Horiz. %	14.13%	27.45%	28.48%	44.75%	43.45%	93.97%	100.00%	-
DPS	1.50	2.00	2.00	2.06	2.00	4.51	4.50	-51.89%
YoY %	-25.00%	0.00%	-2.91%	3.00%	-55.65%	0.22%	-	-
Horiz. %	33.33%	44.44%	44.44%	45.78%	44.44%	100.22%	100.00%	-
NAPS	1.59	1.59	1.58	1.58	1.00	1.61	1.60	-0.41%
YoY %	0.00%	0.63%	0.00%	58.00%	-37.89%	0.63%	-	-
Horiz. %	99.38%	99.38%	98.75%	98.75%	62.50%	100.63%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 97,222
RPS	55.82	75.56	81.57	88.49	85.70	90.80	87.60	-25.92%
YoY %	-26.12%	-7.37%	-7.82%	3.26%	-5.62%	3.65%	-	-
Horiz. %	63.72%	86.26%	93.12%	101.02%	97.83%	103.65%	100.00%	-
EPS	3.16	6.15	6.38	9.74	9.71	20.96	22.36	-72.83%
YoY %	-48.62%	-3.61%	-34.50%	0.31%	-53.67%	-6.26%	-	-
Horiz. %	14.13%	27.50%	28.53%	43.56%	43.43%	93.74%	100.00%	-
DPS	1.50	2.00	2.00	2.00	2.00	4.50	4.50	-51.89%
YoY %	-25.00%	0.00%	0.00%	0.00%	-55.56%	0.00%	-	-
Horiz. %	33.33%	44.44%	44.44%	44.44%	44.44%	100.00%	100.00%	-
NAPS	1.59	1.5915	1.582	1.5361	0.9992	1.6052	1.599	-0.37%
YoY %	-0.09%	0.60%	2.99%	53.73%	-37.75%	0.39%	-	-
Horiz. %	99.44%	99.53%	98.94%	96.07%	62.49%	100.39%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	-
Price	1.42	1.46	1.45	1.56	1.59	1.65	1.72	-
P/RPS	2.54	1.93	1.78	1.71	1.85	1.81	1.96	18.84%
YoY %	31.61%	8.43%	4.09%	-7.57%	2.21%	-7.65%	-	-
Horiz. %	129.59%	98.47%	90.82%	87.24%	94.39%	92.35%	100.00%	-
P/EPS	44.97	23.78	22.76	15.58	16.36	7.85	7.69	224.23%
YoY %	89.11%	4.48%	46.08%	-4.77%	108.41%	2.08%	-	-
Horiz. %	584.79%	309.23%	295.97%	202.60%	212.74%	102.08%	100.00%	-
EY	2.22	4.21	4.39	6.42	6.11	12.74	13.01	-69.20%
YoY %	-47.27%	-4.10%	-31.62%	5.07%	-52.04%	-2.08%	-	-
Horiz. %	17.06%	32.36%	33.74%	49.35%	46.96%	97.92%	100.00%	-
DY	1.06	1.37	1.38	1.32	1.26	2.74	2.62	-45.26%
YoY %	-22.63%	-0.72%	4.55%	4.76%	-54.01%	4.58%	-	-
Horiz. %	40.46%	52.29%	52.67%	50.38%	48.09%	104.58%	100.00%	-
P/NAPS	0.89	0.92	0.92	0.99	1.59	1.02	1.08	-12.09%
YoY %	-3.26%	0.00%	-7.07%	-37.74%	55.88%	-5.56%	-	-
Horiz. %	82.41%	85.19%	85.19%	91.67%	147.22%	94.44%	100.00%	-

	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	23/01/06	20/10/05	26/07/05	26/04/05	24/01/05	07/10/04	16/07/04	-
Price	1.20	1.20	1.47	1.45	1.58	1.61	1.69	-
P/RPS	2.15	1.59	1.80	1.59	1.84	1.77	1.93	7.45%
YoY %	35.22%	-11.67%	13.21%	-13.59%	3.95%	-8.29%	-	-
Horiz. %	111.40%	82.38%	93.26%	82.38%	95.34%	91.71%	100.00%	-
P/EPS	38.00	19.55	23.07	14.48	16.25	7.66	7.55	193.40%
YoY %	94.37%	-15.26%	59.32%	-10.89%	112.14%	1.46%	-	-
Horiz. %	503.31%	258.94%	305.56%	191.79%	215.23%	101.46%	100.00%	-
EY	2.63	5.12	4.33	6.91	6.15	13.05	13.24	-65.92%
YoY %	-48.63%	18.24%	-37.34%	12.36%	-52.87%	-1.44%	-	-
Horiz. %	19.86%	38.67%	32.70%	52.19%	46.45%	98.56%	100.00%	-
DY	1.25	1.66	1.36	1.42	1.27	2.80	2.66	-39.52%
YoY %	-24.70%	22.06%	-4.23%	11.81%	-54.64%	5.26%	-	-
Horiz. %	46.99%	62.41%	51.13%	53.38%	47.74%	105.26%	100.00%	-
P/NAPS	0.75	0.75	0.93	0.92	1.58	1.00	1.06	-20.58%
YoY %	0.00%	-19.35%	1.09%	-41.77%	58.00%	-5.66%	-	-
Horiz. %	70.75%	70.75%	87.74%	86.79%	149.06%	94.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos