[CVIEW] QoQ TTM Result on 31-May-2017 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- 10.39%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 121,124 121,953 137,641 155,385 163,827 161,085 132,309 -5.73%
PBT 39,123 40,034 39,251 40,643 37,243 36,107 32,497 13.20%
Tax -11,191 -11,566 -11,081 -10,776 -10,187 -10,192 -9,366 12.63%
NP 27,932 28,468 28,170 29,867 27,056 25,915 23,131 13.43%
-
NP to SH 27,932 28,468 28,170 29,867 27,056 25,915 23,131 13.43%
-
Tax Rate 28.60% 28.89% 28.23% 26.51% 27.35% 28.23% 28.82% -
Total Cost 93,192 93,485 109,471 125,518 136,771 135,170 109,178 -10.04%
-
Net Worth 327,999 325,000 315,000 313,000 304,999 300,999 298,000 6.62%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 5,000 11,000 15,000 15,000 10,000 -
Div Payout % - - 17.75% 36.83% 55.44% 57.88% 43.23% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 327,999 325,000 315,000 313,000 304,999 300,999 298,000 6.62%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 23.06% 23.34% 20.47% 19.22% 16.51% 16.09% 17.48% -
ROE 8.52% 8.76% 8.94% 9.54% 8.87% 8.61% 7.76% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 121.12 121.95 137.64 155.39 163.83 161.09 132.31 -5.73%
EPS 27.93 28.47 28.17 29.87 27.06 25.92 23.13 13.43%
DPS 0.00 0.00 5.00 11.00 15.00 15.00 10.00 -
NAPS 3.28 3.25 3.15 3.13 3.05 3.01 2.98 6.62%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 121.12 121.95 137.64 155.39 163.83 161.09 132.31 -5.73%
EPS 27.93 28.47 28.17 29.87 27.06 25.92 23.13 13.43%
DPS 0.00 0.00 5.00 11.00 15.00 15.00 10.00 -
NAPS 3.28 3.25 3.15 3.13 3.05 3.01 2.98 6.62%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.60 1.55 1.63 1.63 1.60 1.49 1.37 -
P/RPS 1.32 1.27 1.18 1.05 0.98 0.92 1.04 17.27%
P/EPS 5.73 5.44 5.79 5.46 5.91 5.75 5.92 -2.15%
EY 17.46 18.37 17.28 18.32 16.91 17.39 16.88 2.28%
DY 0.00 0.00 3.07 6.75 9.38 10.07 7.30 -
P/NAPS 0.49 0.48 0.52 0.52 0.52 0.50 0.46 4.31%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/04/18 30/01/18 24/10/17 25/07/17 25/04/17 18/01/17 27/10/16 -
Price 1.43 1.68 1.61 1.72 1.67 1.51 1.48 -
P/RPS 1.18 1.38 1.17 1.11 1.02 0.94 1.12 3.55%
P/EPS 5.12 5.90 5.72 5.76 6.17 5.83 6.40 -13.85%
EY 19.53 16.95 17.50 17.36 16.20 17.16 15.63 16.05%
DY 0.00 0.00 3.11 6.40 8.98 9.93 6.76 -
P/NAPS 0.44 0.52 0.51 0.55 0.55 0.50 0.50 -8.19%

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