[CVIEW] QoQ TTM Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 15.63%
YoY- 135.24%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 248,541 270,987 272,940 251,848 240,581 218,050 192,573 18.55%
PBT 116,247 112,268 104,342 92,507 80,494 66,714 52,740 69.44%
Tax -30,409 -29,344 -26,548 -23,438 -20,759 -17,453 -14,719 62.28%
NP 85,838 82,924 77,794 69,069 59,735 49,261 38,021 72.18%
-
NP to SH 85,838 82,924 77,794 69,069 59,735 49,261 38,021 72.18%
-
Tax Rate 26.16% 26.14% 25.44% 25.34% 25.79% 26.16% 27.91% -
Total Cost 162,703 188,063 195,146 182,779 180,846 168,789 154,552 3.48%
-
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,000 33.43%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 31,000 32,000 35,000 28,000 18,000 10,000 - -
Div Payout % 36.11% 38.59% 44.99% 40.54% 30.13% 20.30% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 265,000 256,999 234,999 217,000 200,999 185,000 172,000 33.43%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 34.54% 30.60% 28.50% 27.42% 24.83% 22.59% 19.74% -
ROE 32.39% 32.27% 33.10% 31.83% 29.72% 26.63% 22.11% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 248.54 270.99 272.94 251.85 240.58 218.05 192.57 18.56%
EPS 85.84 82.92 77.79 69.07 59.74 49.26 38.02 72.18%
DPS 31.00 32.00 35.00 28.00 18.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 248.54 270.99 272.94 251.85 240.58 218.05 192.57 18.56%
EPS 85.84 82.92 77.79 69.07 59.74 49.26 38.02 72.18%
DPS 31.00 32.00 35.00 28.00 18.00 10.00 0.00 -
NAPS 2.65 2.57 2.35 2.17 2.01 1.85 1.72 33.43%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 2.90 2.68 2.60 2.39 2.33 1.22 1.05 -
P/RPS 1.17 0.99 0.95 0.95 0.97 0.56 0.55 65.48%
P/EPS 3.38 3.23 3.34 3.46 3.90 2.48 2.76 14.47%
EY 29.60 30.94 29.92 28.90 25.64 40.38 36.21 -12.58%
DY 10.69 11.94 13.46 11.72 7.73 8.20 0.00 -
P/NAPS 1.09 1.04 1.11 1.10 1.16 0.66 0.61 47.30%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 -
Price 3.18 2.85 3.25 2.37 2.94 1.40 1.12 -
P/RPS 1.28 1.05 1.19 0.94 1.22 0.64 0.58 69.58%
P/EPS 3.70 3.44 4.18 3.43 4.92 2.84 2.95 16.31%
EY 26.99 29.10 23.94 29.14 20.32 35.19 33.95 -14.19%
DY 9.75 11.23 10.77 11.81 6.12 7.14 0.00 -
P/NAPS 1.20 1.11 1.38 1.09 1.46 0.76 0.65 50.54%

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