[CVIEW] QoQ TTM Result on 31-May-2003 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- -1.81%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 72,076 68,971 55,579 50,310 49,723 61,044 33,298 67.41%
PBT 25,883 25,153 14,424 11,622 11,116 22,783 13,140 57.20%
Tax -7,349 -7,380 -4,334 -3,573 -2,919 -5,941 -3,133 76.63%
NP 18,534 17,773 10,090 8,049 8,197 16,842 10,007 50.87%
-
NP to SH 18,534 17,773 10,090 8,049 8,197 16,842 10,007 50.87%
-
Tax Rate 28.39% 29.34% 30.05% 30.74% 26.26% 26.08% 23.84% -
Total Cost 53,542 51,198 45,489 42,261 41,526 44,202 23,291 74.27%
-
Net Worth 162,213 158,010 145,946 143,379 143,291 144,979 139,594 10.53%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 4,500 4,500 2,999 2,999 2,999 2,999 - -
Div Payout % 24.28% 25.32% 29.73% 37.27% 36.59% 17.81% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 162,213 158,010 145,946 143,379 143,291 144,979 139,594 10.53%
NOSH 102,666 100,006 99,963 100,265 99,508 99,985 99,710 1.96%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 25.71% 25.77% 18.15% 16.00% 16.49% 27.59% 30.05% -
ROE 11.43% 11.25% 6.91% 5.61% 5.72% 11.62% 7.17% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 70.20 68.97 55.60 50.18 49.97 61.05 33.39 64.18%
EPS 18.05 17.77 10.09 8.03 8.24 16.84 10.04 47.90%
DPS 4.38 4.50 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.58 1.58 1.46 1.43 1.44 1.45 1.40 8.40%
Adjusted Per Share Value based on latest NOSH - 100,265
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 72.08 68.97 55.58 50.31 49.72 61.04 33.30 67.41%
EPS 18.53 17.77 10.09 8.05 8.20 16.84 10.01 50.81%
DPS 4.50 4.50 3.00 3.00 3.00 3.00 0.00 -
NAPS 1.6221 1.5801 1.4595 1.4338 1.4329 1.4498 1.3959 10.54%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.60 1.43 1.00 0.98 1.02 1.10 1.11 -
P/RPS 2.28 2.07 1.80 1.95 2.04 1.80 3.32 -22.17%
P/EPS 8.86 8.05 9.91 12.21 12.38 6.53 11.06 -13.75%
EY 11.28 12.43 10.09 8.19 8.08 15.31 9.04 15.91%
DY 2.74 3.15 3.00 3.06 2.94 2.73 0.00 -
P/NAPS 1.01 0.91 0.68 0.69 0.71 0.76 0.79 17.81%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 - -
Price 1.80 1.41 1.44 1.00 0.95 1.10 0.00 -
P/RPS 2.56 2.04 2.59 1.99 1.90 1.80 0.00 -
P/EPS 9.97 7.93 14.27 12.46 11.53 6.53 0.00 -
EY 10.03 12.60 7.01 8.03 8.67 15.31 0.00 -
DY 2.44 3.19 2.08 3.00 3.16 2.73 0.00 -
P/NAPS 1.14 0.89 0.99 0.70 0.66 0.76 0.00 -

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