[CVIEW] QoQ TTM Result on 30-Nov-2004 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -53.64%
YoY- -45.34%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 75,558 81,572 88,494 85,700 90,801 87,602 72,076 3.18%
PBT 9,624 9,977 14,454 14,338 29,517 31,525 25,883 -48.19%
Tax -3,479 -3,597 -4,719 -4,624 -8,562 -9,167 -7,349 -39.17%
NP 6,145 6,380 9,735 9,714 20,955 22,358 18,534 -51.99%
-
NP to SH 6,145 6,380 9,735 9,714 20,955 22,358 18,534 -51.99%
-
Tax Rate 36.15% 36.05% 32.65% 32.25% 29.01% 29.08% 28.39% -
Total Cost 69,413 75,192 78,759 75,986 69,846 65,244 53,542 18.83%
-
Net Worth 159,145 158,197 153,611 99,920 160,515 159,903 162,213 -1.26%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 1,998 1,998 1,998 1,998 4,500 4,500 4,500 -41.71%
Div Payout % 32.52% 31.32% 20.53% 20.57% 21.48% 20.13% 24.28% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 159,145 158,197 153,611 99,920 160,515 159,903 162,213 -1.26%
NOSH 100,091 100,124 97,222 99,920 99,699 99,939 102,666 -1.67%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 8.13% 7.82% 11.00% 11.33% 23.08% 25.52% 25.71% -
ROE 3.86% 4.03% 6.34% 9.72% 13.05% 13.98% 11.43% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 75.49 81.47 91.02 85.77 91.07 87.66 70.20 4.94%
EPS 6.14 6.37 10.01 9.72 21.02 22.37 18.05 -51.17%
DPS 2.00 2.00 2.06 2.00 4.51 4.50 4.38 -40.61%
NAPS 1.59 1.58 1.58 1.00 1.61 1.60 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 99,920
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 75.56 81.57 88.49 85.70 90.80 87.60 72.08 3.18%
EPS 6.15 6.38 9.74 9.71 20.96 22.36 18.53 -51.96%
DPS 2.00 2.00 2.00 2.00 4.50 4.50 4.50 -41.67%
NAPS 1.5915 1.582 1.5361 0.9992 1.6052 1.599 1.6221 -1.25%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 1.46 1.45 1.56 1.59 1.65 1.72 1.60 -
P/RPS 1.93 1.78 1.71 1.85 1.81 1.96 2.28 -10.48%
P/EPS 23.78 22.76 15.58 16.36 7.85 7.69 8.86 92.78%
EY 4.21 4.39 6.42 6.11 12.74 13.01 11.28 -48.06%
DY 1.37 1.38 1.32 1.26 2.74 2.62 2.74 -36.92%
P/NAPS 0.92 0.92 0.99 1.59 1.02 1.08 1.01 -6.01%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 20/10/05 26/07/05 26/04/05 24/01/05 07/10/04 16/07/04 21/04/04 -
Price 1.20 1.47 1.45 1.58 1.61 1.69 1.80 -
P/RPS 1.59 1.80 1.59 1.84 1.77 1.93 2.56 -27.14%
P/EPS 19.55 23.07 14.48 16.25 7.66 7.55 9.97 56.47%
EY 5.12 4.33 6.91 6.15 13.05 13.24 10.03 -36.04%
DY 1.66 1.36 1.42 1.27 2.80 2.66 2.44 -22.59%
P/NAPS 0.75 0.93 0.92 1.58 1.00 1.06 1.14 -24.29%

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