[CVIEW] QoQ TTM Result on 31-May-2013 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 21.26%
YoY- 200.74%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 270,987 272,940 251,848 240,581 218,050 192,573 175,960 33.46%
PBT 112,268 104,342 92,507 80,494 66,714 52,740 40,662 97.17%
Tax -29,344 -26,548 -23,438 -20,759 -17,453 -14,719 -11,301 89.24%
NP 82,924 77,794 69,069 59,735 49,261 38,021 29,361 100.18%
-
NP to SH 82,924 77,794 69,069 59,735 49,261 38,021 29,361 100.18%
-
Tax Rate 26.14% 25.44% 25.34% 25.79% 26.16% 27.91% 27.79% -
Total Cost 188,063 195,146 182,779 180,846 168,789 154,552 146,599 18.11%
-
Net Worth 256,999 234,999 217,000 200,999 185,000 172,000 159,000 37.84%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 32,000 35,000 28,000 18,000 10,000 - - -
Div Payout % 38.59% 44.99% 40.54% 30.13% 20.30% - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 256,999 234,999 217,000 200,999 185,000 172,000 159,000 37.84%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 30.60% 28.50% 27.42% 24.83% 22.59% 19.74% 16.69% -
ROE 32.27% 33.10% 31.83% 29.72% 26.63% 22.11% 18.47% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 270.99 272.94 251.85 240.58 218.05 192.57 175.96 33.46%
EPS 82.92 77.79 69.07 59.74 49.26 38.02 29.36 100.18%
DPS 32.00 35.00 28.00 18.00 10.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 270.99 272.94 251.85 240.58 218.05 192.57 175.96 33.46%
EPS 82.92 77.79 69.07 59.74 49.26 38.02 29.36 100.18%
DPS 32.00 35.00 28.00 18.00 10.00 0.00 0.00 -
NAPS 2.57 2.35 2.17 2.01 1.85 1.72 1.59 37.84%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 2.68 2.60 2.39 2.33 1.22 1.05 0.75 -
P/RPS 0.99 0.95 0.95 0.97 0.56 0.55 0.43 74.62%
P/EPS 3.23 3.34 3.46 3.90 2.48 2.76 2.55 17.11%
EY 30.94 29.92 28.90 25.64 40.38 36.21 39.15 -14.55%
DY 11.94 13.46 11.72 7.73 8.20 0.00 0.00 -
P/NAPS 1.04 1.11 1.10 1.16 0.66 0.61 0.47 70.05%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 22/01/13 23/10/12 -
Price 2.85 3.25 2.37 2.94 1.40 1.12 0.82 -
P/RPS 1.05 1.19 0.94 1.22 0.64 0.58 0.47 71.14%
P/EPS 3.44 4.18 3.43 4.92 2.84 2.95 2.79 15.02%
EY 29.10 23.94 29.14 20.32 35.19 33.95 35.81 -12.95%
DY 11.23 10.77 11.81 6.12 7.14 0.00 0.00 -
P/NAPS 1.11 1.38 1.09 1.46 0.76 0.65 0.52 66.01%

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