[CVIEW] QoQ TTM Result on 29-Feb-2004 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- 4.28%
YoY- 126.11%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 85,700 90,801 87,602 72,076 68,971 55,579 50,310 42.49%
PBT 14,338 29,517 31,525 25,883 25,153 14,424 11,622 14.98%
Tax -4,624 -8,562 -9,167 -7,349 -7,380 -4,334 -3,573 18.70%
NP 9,714 20,955 22,358 18,534 17,773 10,090 8,049 13.31%
-
NP to SH 9,714 20,955 22,358 18,534 17,773 10,090 8,049 13.31%
-
Tax Rate 32.25% 29.01% 29.08% 28.39% 29.34% 30.05% 30.74% -
Total Cost 75,986 69,846 65,244 53,542 51,198 45,489 42,261 47.70%
-
Net Worth 99,920 160,515 159,903 162,213 158,010 145,946 143,379 -21.34%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 1,998 4,500 4,500 4,500 4,500 2,999 2,999 -23.66%
Div Payout % 20.57% 21.48% 20.13% 24.28% 25.32% 29.73% 37.27% -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 99,920 160,515 159,903 162,213 158,010 145,946 143,379 -21.34%
NOSH 99,920 99,699 99,939 102,666 100,006 99,963 100,265 -0.22%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 11.33% 23.08% 25.52% 25.71% 25.77% 18.15% 16.00% -
ROE 9.72% 13.05% 13.98% 11.43% 11.25% 6.91% 5.61% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 85.77 91.07 87.66 70.20 68.97 55.60 50.18 42.81%
EPS 9.72 21.02 22.37 18.05 17.77 10.09 8.03 13.54%
DPS 2.00 4.51 4.50 4.38 4.50 3.00 3.00 -23.62%
NAPS 1.00 1.61 1.60 1.58 1.58 1.46 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 102,666
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 85.70 90.80 87.60 72.08 68.97 55.58 50.31 42.49%
EPS 9.71 20.96 22.36 18.53 17.77 10.09 8.05 13.27%
DPS 2.00 4.50 4.50 4.50 4.50 3.00 3.00 -23.62%
NAPS 0.9992 1.6052 1.599 1.6221 1.5801 1.4595 1.4338 -21.34%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.59 1.65 1.72 1.60 1.43 1.00 0.98 -
P/RPS 1.85 1.81 1.96 2.28 2.07 1.80 1.95 -3.43%
P/EPS 16.36 7.85 7.69 8.86 8.05 9.91 12.21 21.47%
EY 6.11 12.74 13.01 11.28 12.43 10.09 8.19 -17.69%
DY 1.26 2.74 2.62 2.74 3.15 3.00 3.06 -44.56%
P/NAPS 1.59 1.02 1.08 1.01 0.91 0.68 0.69 74.19%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 -
Price 1.58 1.61 1.69 1.80 1.41 1.44 1.00 -
P/RPS 1.84 1.77 1.93 2.56 2.04 2.59 1.99 -5.07%
P/EPS 16.25 7.66 7.55 9.97 7.93 14.27 12.46 19.31%
EY 6.15 13.05 13.24 10.03 12.60 7.01 8.03 -16.25%
DY 1.27 2.80 2.66 2.44 3.19 2.08 3.00 -43.53%
P/NAPS 1.58 1.00 1.06 1.14 0.89 0.99 0.70 71.81%

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