[CVIEW] QoQ TTM Result on 30-Nov-2023 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2023
Quarter
30-Nov-2023 [#4]
Profit Trend
QoQ- 38.23%
YoY- 161.22%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 169,775 155,982 128,799 109,705 100,719 102,296 93,607 48.45%
PBT 23,780 19,574 14,337 11,961 9,166 8,212 5,707 157.82%
Tax -5,507 -5,763 -4,267 -4,025 -3,425 -3,097 -2,184 84.73%
NP 18,273 13,811 10,070 7,936 5,741 5,115 3,523 198.14%
-
NP to SH 18,273 13,811 10,070 7,936 5,741 5,115 3,523 198.14%
-
Tax Rate 23.16% 29.44% 29.76% 33.65% 37.37% 37.71% 38.27% -
Total Cost 151,502 142,171 118,729 101,769 94,978 97,181 90,084 41.19%
-
Net Worth 421,999 417,999 415,000 411,999 409,999 411,000 409,000 2.09%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 11,500 9,500 9,500 7,000 8,500 7,000 7,000 39.02%
Div Payout % 62.93% 68.79% 94.34% 88.21% 148.06% 136.85% 198.69% -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 421,999 417,999 415,000 411,999 409,999 411,000 409,000 2.09%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 10.76% 8.85% 7.82% 7.23% 5.70% 5.00% 3.76% -
ROE 4.33% 3.30% 2.43% 1.93% 1.40% 1.24% 0.86% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 169.78 155.98 128.80 109.71 100.72 102.30 93.61 48.45%
EPS 18.27 13.81 10.07 7.94 5.74 5.12 3.52 198.28%
DPS 11.50 9.50 9.50 7.00 8.50 7.00 7.00 39.02%
NAPS 4.22 4.18 4.15 4.12 4.10 4.11 4.09 2.09%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 169.78 155.98 128.80 109.71 100.72 102.30 93.61 48.45%
EPS 18.27 13.81 10.07 7.94 5.74 5.12 3.52 198.28%
DPS 11.50 9.50 9.50 7.00 8.50 7.00 7.00 39.02%
NAPS 4.22 4.18 4.15 4.12 4.10 4.11 4.09 2.09%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.58 1.44 1.26 1.05 1.08 0.995 0.94 -
P/RPS 0.93 0.92 0.98 0.96 1.07 0.97 1.00 -4.70%
P/EPS 8.65 10.43 12.51 13.23 18.81 19.45 26.68 -52.64%
EY 11.57 9.59 7.99 7.56 5.32 5.14 3.75 111.21%
DY 7.28 6.60 7.54 6.67 7.87 7.04 7.45 -1.52%
P/NAPS 0.37 0.34 0.30 0.25 0.26 0.24 0.23 37.09%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 22/10/24 26/07/24 25/04/24 30/01/24 24/10/23 25/07/23 27/04/23 -
Price 1.66 1.61 1.20 1.26 1.06 1.05 1.07 -
P/RPS 0.98 1.03 0.93 1.15 1.05 1.03 1.14 -9.54%
P/EPS 9.08 11.66 11.92 15.88 18.46 20.53 30.37 -55.12%
EY 11.01 8.58 8.39 6.30 5.42 4.87 3.29 122.91%
DY 6.93 5.90 7.92 5.56 8.02 6.67 6.54 3.91%
P/NAPS 0.39 0.39 0.29 0.31 0.26 0.26 0.26 30.87%

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