[CVIEW] QoQ TTM Result on 29-Feb-2020 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
29-Feb-2020 [#1]
Profit Trend
QoQ- -19.58%
YoY- -73.14%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 90,221 105,272 122,996 138,350 166,754 272,348 273,527 -52.16%
PBT 19,592 25,121 28,172 28,458 34,092 90,228 96,792 -65.42%
Tax -6,343 -7,739 -8,367 -8,335 -9,069 -19,496 -20,632 -54.35%
NP 13,249 17,382 19,805 20,123 25,023 70,732 76,160 -68.73%
-
NP to SH 13,249 17,382 19,805 20,123 25,023 70,732 76,160 -68.73%
-
Tax Rate 32.38% 30.81% 29.70% 29.29% 26.60% 21.61% 21.32% -
Total Cost 76,972 87,890 103,191 118,227 141,731 201,616 197,367 -46.52%
-
Net Worth 411,999 413,000 413,999 409,999 405,999 403,000 397,000 2.49%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div 3,000 8,000 8,000 8,000 8,000 3,000 5,000 -28.79%
Div Payout % 22.64% 46.02% 40.39% 39.76% 31.97% 4.24% 6.57% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 411,999 413,000 413,999 409,999 405,999 403,000 397,000 2.49%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 14.69% 16.51% 16.10% 14.54% 15.01% 25.97% 27.84% -
ROE 3.22% 4.21% 4.78% 4.91% 6.16% 17.55% 19.18% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 90.22 105.27 123.00 138.35 166.75 272.35 273.53 -52.16%
EPS 13.25 17.38 19.81 20.12 25.02 70.73 76.16 -68.73%
DPS 3.00 8.00 8.00 8.00 8.00 3.00 5.00 -28.79%
NAPS 4.12 4.13 4.14 4.10 4.06 4.03 3.97 2.49%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 90.22 105.27 123.00 138.35 166.75 272.35 273.53 -52.16%
EPS 13.25 17.38 19.81 20.12 25.02 70.73 76.16 -68.73%
DPS 3.00 8.00 8.00 8.00 8.00 3.00 5.00 -28.79%
NAPS 4.12 4.13 4.14 4.10 4.06 4.03 3.97 2.49%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 1.05 1.03 1.00 1.42 1.25 1.38 1.36 -
P/RPS 1.16 0.98 0.81 1.03 0.75 0.51 0.50 74.98%
P/EPS 7.93 5.93 5.05 7.06 5.00 1.95 1.79 169.01%
EY 12.62 16.88 19.81 14.17 20.02 51.26 56.00 -62.86%
DY 2.86 7.77 8.00 5.63 6.40 2.17 3.68 -15.43%
P/NAPS 0.25 0.25 0.24 0.35 0.31 0.34 0.34 -18.48%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 26/01/21 23/10/20 20/07/20 10/06/20 21/01/20 25/10/19 25/07/19 -
Price 1.07 1.00 1.05 0.98 1.40 1.25 1.47 -
P/RPS 1.19 0.95 0.85 0.71 0.84 0.46 0.54 69.10%
P/EPS 8.08 5.75 5.30 4.87 5.59 1.77 1.93 159.08%
EY 12.38 17.38 18.86 20.53 17.87 56.59 51.81 -61.39%
DY 2.80 8.00 7.62 8.16 5.71 2.40 3.40 -12.10%
P/NAPS 0.26 0.24 0.25 0.24 0.34 0.31 0.37 -20.90%

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