[CVIEW] QoQ TTM Result on 30-Nov-2003 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 76.14%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 90,801 87,602 72,076 68,971 55,579 50,310 49,723 49.12%
PBT 29,517 31,525 25,883 25,153 14,424 11,622 11,116 91.18%
Tax -8,562 -9,167 -7,349 -7,380 -4,334 -3,573 -2,919 104.24%
NP 20,955 22,358 18,534 17,773 10,090 8,049 8,197 86.43%
-
NP to SH 20,955 22,358 18,534 17,773 10,090 8,049 8,197 86.43%
-
Tax Rate 29.01% 29.08% 28.39% 29.34% 30.05% 30.74% 26.26% -
Total Cost 69,846 65,244 53,542 51,198 45,489 42,261 41,526 41.20%
-
Net Worth 160,515 159,903 162,213 158,010 145,946 143,379 143,291 7.82%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 4,500 4,500 4,500 4,500 2,999 2,999 2,999 30.90%
Div Payout % 21.48% 20.13% 24.28% 25.32% 29.73% 37.27% 36.59% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 160,515 159,903 162,213 158,010 145,946 143,379 143,291 7.82%
NOSH 99,699 99,939 102,666 100,006 99,963 100,265 99,508 0.12%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 23.08% 25.52% 25.71% 25.77% 18.15% 16.00% 16.49% -
ROE 13.05% 13.98% 11.43% 11.25% 6.91% 5.61% 5.72% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 91.07 87.66 70.20 68.97 55.60 50.18 49.97 48.93%
EPS 21.02 22.37 18.05 17.77 10.09 8.03 8.24 86.16%
DPS 4.51 4.50 4.38 4.50 3.00 3.00 3.00 31.06%
NAPS 1.61 1.60 1.58 1.58 1.46 1.43 1.44 7.68%
Adjusted Per Share Value based on latest NOSH - 100,006
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 90.80 87.60 72.08 68.97 55.58 50.31 49.72 49.13%
EPS 20.96 22.36 18.53 17.77 10.09 8.05 8.20 86.41%
DPS 4.50 4.50 4.50 4.50 3.00 3.00 3.00 30.87%
NAPS 1.6052 1.599 1.6221 1.5801 1.4595 1.4338 1.4329 7.82%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.65 1.72 1.60 1.43 1.00 0.98 1.02 -
P/RPS 1.81 1.96 2.28 2.07 1.80 1.95 2.04 -7.63%
P/EPS 7.85 7.69 8.86 8.05 9.91 12.21 12.38 -26.09%
EY 12.74 13.01 11.28 12.43 10.09 8.19 8.08 35.28%
DY 2.74 2.62 2.74 3.15 3.00 3.06 2.94 -4.56%
P/NAPS 1.02 1.08 1.01 0.91 0.68 0.69 0.71 27.17%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 -
Price 1.61 1.69 1.80 1.41 1.44 1.00 0.95 -
P/RPS 1.77 1.93 2.56 2.04 2.59 1.99 1.90 -4.59%
P/EPS 7.66 7.55 9.97 7.93 14.27 12.46 11.53 -23.76%
EY 13.05 13.24 10.03 12.60 7.01 8.03 8.67 31.17%
DY 2.80 2.66 2.44 3.19 2.08 3.00 3.16 -7.71%
P/NAPS 1.00 1.06 1.14 0.89 0.99 0.70 0.66 31.75%

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