[CVIEW] QoQ TTM Result on 31-Aug-2021 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -23.28%
YoY- -53.52%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 54,305 61,821 68,131 80,437 86,264 82,530 90,221 -28.73%
PBT 3,778 7,238 9,993 12,768 16,213 18,277 19,592 -66.65%
Tax -993 -2,417 -3,380 -4,689 -5,683 -5,825 -6,343 -70.98%
NP 2,785 4,821 6,613 8,079 10,530 12,452 13,249 -64.68%
-
NP to SH 2,785 4,821 6,613 8,079 10,530 12,452 13,249 -64.68%
-
Tax Rate 26.28% 33.39% 33.82% 36.72% 35.05% 31.87% 32.38% -
Total Cost 51,520 57,000 61,518 72,358 75,734 70,078 76,972 -23.50%
-
Net Worth 413,000 415,999 415,000 413,999 415,000 413,000 411,999 0.16%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 9,000 6,000 5,000 2,000 5,000 5,000 3,000 108.14%
Div Payout % 323.16% 124.46% 75.61% 24.76% 47.48% 40.15% 22.64% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 413,000 415,999 415,000 413,999 415,000 413,000 411,999 0.16%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 5.13% 7.80% 9.71% 10.04% 12.21% 15.09% 14.69% -
ROE 0.67% 1.16% 1.59% 1.95% 2.54% 3.02% 3.22% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 54.31 61.82 68.13 80.44 86.26 82.53 90.22 -28.72%
EPS 2.79 4.82 6.61 8.08 10.53 12.45 13.25 -64.63%
DPS 9.00 6.00 5.00 2.00 5.00 5.00 3.00 108.14%
NAPS 4.13 4.16 4.15 4.14 4.15 4.13 4.12 0.16%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 54.31 61.82 68.13 80.44 86.26 82.53 90.22 -28.72%
EPS 2.79 4.82 6.61 8.08 10.53 12.45 13.25 -64.63%
DPS 9.00 6.00 5.00 2.00 5.00 5.00 3.00 108.14%
NAPS 4.13 4.16 4.15 4.14 4.15 4.13 4.12 0.16%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 1.03 0.98 1.01 1.08 1.15 1.06 1.05 -
P/RPS 1.90 1.59 1.48 1.34 1.33 1.28 1.16 38.99%
P/EPS 36.98 20.33 15.27 13.37 10.92 8.51 7.93 179.38%
EY 2.70 4.92 6.55 7.48 9.16 11.75 12.62 -64.26%
DY 8.74 6.12 4.95 1.85 4.35 4.72 2.86 110.72%
P/NAPS 0.25 0.24 0.24 0.26 0.28 0.26 0.25 0.00%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 26/07/22 28/04/22 25/01/22 27/10/21 25/08/21 28/04/21 26/01/21 -
Price 0.995 1.05 0.995 1.12 1.07 1.20 1.07 -
P/RPS 1.83 1.70 1.46 1.39 1.24 1.45 1.19 33.26%
P/EPS 35.73 21.78 15.05 13.86 10.16 9.64 8.08 169.65%
EY 2.80 4.59 6.65 7.21 9.84 10.38 12.38 -62.91%
DY 9.05 5.71 5.03 1.79 4.67 4.17 2.80 118.76%
P/NAPS 0.24 0.25 0.24 0.27 0.26 0.29 0.26 -5.20%

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