[CVIEW] QoQ TTM Result on 31-Aug-2003 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 25.36%
YoY- 0.83%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 87,602 72,076 68,971 55,579 50,310 49,723 61,044 27.19%
PBT 31,525 25,883 25,153 14,424 11,622 11,116 22,783 24.14%
Tax -9,167 -7,349 -7,380 -4,334 -3,573 -2,919 -5,941 33.49%
NP 22,358 18,534 17,773 10,090 8,049 8,197 16,842 20.76%
-
NP to SH 22,358 18,534 17,773 10,090 8,049 8,197 16,842 20.76%
-
Tax Rate 29.08% 28.39% 29.34% 30.05% 30.74% 26.26% 26.08% -
Total Cost 65,244 53,542 51,198 45,489 42,261 41,526 44,202 29.60%
-
Net Worth 159,903 162,213 158,010 145,946 143,379 143,291 144,979 6.74%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 4,500 4,500 4,500 2,999 2,999 2,999 2,999 31.03%
Div Payout % 20.13% 24.28% 25.32% 29.73% 37.27% 36.59% 17.81% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 159,903 162,213 158,010 145,946 143,379 143,291 144,979 6.74%
NOSH 99,939 102,666 100,006 99,963 100,265 99,508 99,985 -0.03%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 25.52% 25.71% 25.77% 18.15% 16.00% 16.49% 27.59% -
ROE 13.98% 11.43% 11.25% 6.91% 5.61% 5.72% 11.62% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 87.66 70.20 68.97 55.60 50.18 49.97 61.05 27.24%
EPS 22.37 18.05 17.77 10.09 8.03 8.24 16.84 20.82%
DPS 4.50 4.38 4.50 3.00 3.00 3.00 3.00 31.00%
NAPS 1.60 1.58 1.58 1.46 1.43 1.44 1.45 6.77%
Adjusted Per Share Value based on latest NOSH - 99,963
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 87.60 72.08 68.97 55.58 50.31 49.72 61.04 27.20%
EPS 22.36 18.53 17.77 10.09 8.05 8.20 16.84 20.78%
DPS 4.50 4.50 4.50 3.00 3.00 3.00 3.00 31.00%
NAPS 1.599 1.6221 1.5801 1.4595 1.4338 1.4329 1.4498 6.74%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.72 1.60 1.43 1.00 0.98 1.02 1.10 -
P/RPS 1.96 2.28 2.07 1.80 1.95 2.04 1.80 5.83%
P/EPS 7.69 8.86 8.05 9.91 12.21 12.38 6.53 11.50%
EY 13.01 11.28 12.43 10.09 8.19 8.08 15.31 -10.27%
DY 2.62 2.74 3.15 3.00 3.06 2.94 2.73 -2.70%
P/NAPS 1.08 1.01 0.91 0.68 0.69 0.71 0.76 26.37%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 -
Price 1.69 1.80 1.41 1.44 1.00 0.95 1.10 -
P/RPS 1.93 2.56 2.04 2.59 1.99 1.90 1.80 4.75%
P/EPS 7.55 9.97 7.93 14.27 12.46 11.53 6.53 10.14%
EY 13.24 10.03 12.60 7.01 8.03 8.67 15.31 -9.22%
DY 2.66 2.44 3.19 2.08 3.00 3.16 2.73 -1.71%
P/NAPS 1.06 1.14 0.89 0.99 0.70 0.66 0.76 24.80%

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