[CVIEW] QoQ TTM Result on 28-Feb-2017 [#1]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Apr-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2017

Quarter

28-Feb-2017 [#1]

Profit Trend

QoQ- 4.4%

YoY- 72.58%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
TTM Result
Revenue	121,953	137,641	155,385	163,827	161,085	132,309	108,424	8.14%
YoY %	-11.40%	-11.42%	-5.15%	1.70%	21.75%	22.03%	-	-
Horiz. %	112.48%	126.95%	143.31%	151.10%	148.57%	122.03%	100.00%	-
PBT	40,034	39,251	40,643	37,243	36,107	32,497	24,918	37.13%
YoY %	1.99%	-3.42%	9.13%	3.15%	11.11%	30.42%	-	-
Horiz. %	160.66%	157.52%	163.11%	149.46%	144.90%	130.42%	100.00%	-
Tax	-11,566	-11,081	-10,776	-10,187	-10,192	-9,366	-7,586	32.43%
YoY %	-4.38%	-2.83%	-5.78%	0.05%	-8.82%	-23.46%	-	-
Horiz. %	152.47%	146.07%	142.05%	134.29%	134.35%	123.46%	100.00%	-
NP	28,468	28,170	29,867	27,056	25,915	23,131	17,332	39.16%
YoY %	1.06%	-5.68%	10.39%	4.40%	12.04%	33.46%	-	-
Horiz. %	164.25%	162.53%	172.32%	156.10%	149.52%	133.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,468	28,170	29,867	27,056	25,915	23,131	17,332	39.16%
YoY %	1.06%	-5.68%	10.39%	4.40%	12.04%	33.46%	-	-
Horiz. %	164.25%	162.53%	172.32%	156.10%	149.52%	133.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.89%	28.23%	26.51%	27.35%	28.23%	28.82%	30.44%	-
YoY %	2.34%	6.49%	-3.07%	-3.12%	-2.05%	-5.32%	-	-
Horiz. %	94.91%	92.74%	87.09%	89.85%	92.74%	94.68%	100.00%	-
Total Cost	93,485	109,471	125,518	136,771	135,170	109,178	91,092	1.74%
YoY %	-14.60%	-12.78%	-8.23%	1.18%	23.81%	19.85%	-	-
Horiz. %	102.63%	120.18%	137.79%	150.15%	148.39%	119.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,000	315,000	313,000	304,999	300,999	298,000	293,000	7.14%
YoY %	3.17%	0.64%	2.62%	1.33%	1.01%	1.71%	-	-
Horiz. %	110.92%	107.51%	106.83%	104.10%	102.73%	101.71%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Dividend
Div	-	5,000	11,000	15,000	15,000	10,000	7,000	-
YoY %	-	-54.55%	-26.67%	0.00%	50.00%	42.86%	-	-
Horiz. %	-	71.43%	157.14%	214.29%	214.29%	142.86%	100.00%	-
Div Payout %	-	17.75%	36.83%	55.44%	57.88%	43.23%	40.39%	-
YoY %	-	-51.81%	-33.57%	-4.22%	33.89%	7.03%	-	-
Horiz. %	-	43.95%	91.19%	137.26%	143.30%	107.03%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Equity
Net Worth	325,000	315,000	313,000	304,999	300,999	298,000	293,000	7.14%
YoY %	3.17%	0.64%	2.62%	1.33%	1.01%	1.71%	-	-
Horiz. %	110.92%	107.51%	106.83%	104.10%	102.73%	101.71%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Ratio Analysis
NP Margin	23.34%	20.47%	19.22%	16.51%	16.09%	17.48%	15.99%	-
YoY %	14.02%	6.50%	16.41%	2.61%	-7.95%	9.32%	-	-
Horiz. %	145.97%	128.02%	120.20%	103.25%	100.63%	109.32%	100.00%	-
ROE	8.76%	8.94%	9.54%	8.87%	8.61%	7.76%	5.92%	-
YoY %	-2.01%	-6.29%	7.55%	3.02%	10.95%	31.08%	-	-
Horiz. %	147.97%	151.01%	161.15%	149.83%	145.44%	131.08%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Per Share
RPS	121.95	137.64	155.39	163.83	161.09	132.31	108.42	8.14%
YoY %	-11.40%	-11.42%	-5.15%	1.70%	21.75%	22.03%	-	-
Horiz. %	112.48%	126.95%	143.32%	151.11%	148.58%	122.03%	100.00%	-
EPS	28.47	28.17	29.87	27.06	25.92	23.13	17.33	39.18%
YoY %	1.06%	-5.69%	10.38%	4.40%	12.06%	33.47%	-	-
Horiz. %	164.28%	162.55%	172.36%	156.15%	149.57%	133.47%	100.00%	-
DPS	0.00	5.00	11.00	15.00	15.00	10.00	7.00	-
YoY %	0.00%	-54.55%	-26.67%	0.00%	50.00%	42.86%	-	-
Horiz. %	0.00%	71.43%	157.14%	214.29%	214.29%	142.86%	100.00%	-
NAPS	3.25	3.15	3.13	3.05	3.01	2.98	2.93	7.14%
YoY %	3.17%	0.64%	2.62%	1.33%	1.01%	1.71%	-	-
Horiz. %	110.92%	107.51%	106.83%	104.10%	102.73%	101.71%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	121.95	137.64	155.39	163.83	161.09	132.31	108.42	8.14%
YoY %	-11.40%	-11.42%	-5.15%	1.70%	21.75%	22.03%	-	-
Horiz. %	112.48%	126.95%	143.32%	151.11%	148.58%	122.03%	100.00%	-
EPS	28.47	28.17	29.87	27.06	25.92	23.13	17.33	39.18%
YoY %	1.06%	-5.69%	10.38%	4.40%	12.06%	33.47%	-	-
Horiz. %	164.28%	162.55%	172.36%	156.15%	149.57%	133.47%	100.00%	-
DPS	0.00	5.00	11.00	15.00	15.00	10.00	7.00	-
YoY %	0.00%	-54.55%	-26.67%	0.00%	50.00%	42.86%	-	-
Horiz. %	0.00%	71.43%	157.14%	214.29%	214.29%	142.86%	100.00%	-
NAPS	3.25	3.15	3.13	3.05	3.01	2.98	2.93	7.14%
YoY %	3.17%	0.64%	2.62%	1.33%	1.01%	1.71%	-	-
Horiz. %	110.92%	107.51%	106.83%	104.10%	102.73%	101.71%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	-
Price	1.55	1.63	1.63	1.60	1.49	1.37	1.50	-
P/RPS	1.27	1.18	1.05	0.98	0.92	1.04	1.38	-5.38%
YoY %	7.63%	12.38%	7.14%	6.52%	-11.54%	-24.64%	-	-
Horiz. %	92.03%	85.51%	76.09%	71.01%	66.67%	75.36%	100.00%	-
P/EPS	5.44	5.79	5.46	5.91	5.75	5.92	8.65	-26.57%
YoY %	-6.04%	6.04%	-7.61%	2.78%	-2.87%	-31.56%	-	-
Horiz. %	62.89%	66.94%	63.12%	68.32%	66.47%	68.44%	100.00%	-
EY	18.37	17.28	18.32	16.91	17.39	16.88	11.55	36.21%
YoY %	6.31%	-5.68%	8.34%	-2.76%	3.02%	46.15%	-	-
Horiz. %	159.05%	149.61%	158.61%	146.41%	150.56%	146.15%	100.00%	-
DY	0.00	3.07	6.75	9.38	10.07	7.30	4.67	-
YoY %	0.00%	-54.52%	-28.04%	-6.85%	37.95%	56.32%	-	-
Horiz. %	0.00%	65.74%	144.54%	200.86%	215.63%	156.32%	100.00%	-
P/NAPS	0.48	0.52	0.52	0.52	0.50	0.46	0.51	-3.95%
YoY %	-7.69%	0.00%	0.00%	4.00%	8.70%	-9.80%	-	-
Horiz. %	94.12%	101.96%	101.96%	101.96%	98.04%	90.20%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	30/01/18	24/10/17	25/07/17	25/04/17	18/01/17	27/10/16	26/07/16	-
Price	1.68	1.61	1.72	1.67	1.51	1.48	1.42	-
P/RPS	1.38	1.17	1.11	1.02	0.94	1.12	1.31	3.52%
YoY %	17.95%	5.41%	8.82%	8.51%	-16.07%	-14.50%	-	-
Horiz. %	105.34%	89.31%	84.73%	77.86%	71.76%	85.50%	100.00%	-
P/EPS	5.90	5.72	5.76	6.17	5.83	6.40	8.19	-19.62%
YoY %	3.15%	-0.69%	-6.65%	5.83%	-8.91%	-21.86%	-	-
Horiz. %	72.04%	69.84%	70.33%	75.34%	71.18%	78.14%	100.00%	-
EY	16.95	17.50	17.36	16.20	17.16	15.63	12.21	24.41%
YoY %	-3.14%	0.81%	7.16%	-5.59%	9.79%	28.01%	-	-
Horiz. %	138.82%	143.33%	142.18%	132.68%	140.54%	128.01%	100.00%	-
DY	0.00	3.11	6.40	8.98	9.93	6.76	4.93	-
YoY %	0.00%	-51.41%	-28.73%	-9.57%	46.89%	37.12%	-	-
Horiz. %	0.00%	63.08%	129.82%	182.15%	201.42%	137.12%	100.00%	-
P/NAPS	0.52	0.51	0.55	0.55	0.50	0.50	0.48	5.47%
YoY %	1.96%	-7.27%	0.00%	10.00%	0.00%	4.17%	-	-
Horiz. %	108.33%	106.25%	114.58%	114.58%	104.17%	104.17%	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