[CVIEW] QoQ TTM Result on 31-May-2023 [#2]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Jul-2023

Admission Sponsor

Sponsor

Financial Year

30-Nov-2023

Quarter

31-May-2023 [#2]

Profit Trend

QoQ- 45.19%

YoY- 83.66%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
TTM Result
Revenue	128,799	109,705	100,719	102,296	93,607	81,317	65,494	57.03%
YoY %	17.40%	8.92%	-1.54%	9.28%	15.11%	24.16%	-	-
Horiz. %	196.66%	167.50%	153.78%	156.19%	142.92%	124.16%	100.00%	-
PBT	14,337	11,961	9,166	8,212	5,707	4,132	3,632	149.97%
YoY %	19.86%	30.49%	11.62%	43.89%	38.12%	13.77%	-	-
Horiz. %	394.74%	329.32%	252.37%	226.10%	157.13%	113.77%	100.00%	-
Tax	-4,267	-4,025	-3,425	-3,097	-2,184	-1,094	-870	188.95%
YoY %	-6.01%	-17.52%	-10.59%	-41.80%	-99.63%	-25.75%	-	-
Horiz. %	490.46%	462.64%	393.68%	355.98%	251.03%	125.75%	100.00%	-
NP	10,070	7,936	5,741	5,115	3,523	3,038	2,762	137.07%
YoY %	26.89%	38.23%	12.24%	45.19%	15.96%	9.99%	-	-
Horiz. %	364.59%	287.33%	207.86%	185.19%	127.55%	109.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,070	7,936	5,741	5,115	3,523	3,038	2,762	137.07%
YoY %	26.89%	38.23%	12.24%	45.19%	15.96%	9.99%	-	-
Horiz. %	364.59%	287.33%	207.86%	185.19%	127.55%	109.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.76%	33.65%	37.37%	37.71%	38.27%	26.48%	23.95%	-
YoY %	-11.56%	-9.95%	-0.90%	-1.46%	44.52%	10.56%	-	-
Horiz. %	124.26%	140.50%	156.03%	157.45%	159.79%	110.56%	100.00%	-
Total Cost	118,729	101,769	94,978	97,181	90,084	78,279	62,732	53.06%
YoY %	16.67%	7.15%	-2.27%	7.88%	15.08%	24.78%	-	-
Horiz. %	189.26%	162.23%	151.40%	154.91%	143.60%	124.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,000	411,999	409,999	411,000	409,000	411,999	413,999	0.16%
YoY %	0.73%	0.49%	-0.24%	0.49%	-0.73%	-0.48%	-	-
Horiz. %	100.24%	99.52%	99.03%	99.28%	98.79%	99.52%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Dividend
Div	9,500	7,000	8,500	7,000	7,000	10,000	9,000	3.67%
YoY %	35.71%	-17.65%	21.43%	0.00%	-30.00%	11.11%	-	-
Horiz. %	105.56%	77.78%	94.44%	77.78%	77.78%	111.11%	100.00%	-
Div Payout %	94.34%	88.21%	148.06%	136.85%	198.69%	329.16%	325.85%	-
YoY %	6.95%	-40.42%	8.19%	-31.12%	-39.64%	1.02%	-	-
Horiz. %	28.95%	27.07%	45.44%	42.00%	60.98%	101.02%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Equity
Net Worth	415,000	411,999	409,999	411,000	409,000	411,999	413,999	0.16%
YoY %	0.73%	0.49%	-0.24%	0.49%	-0.73%	-0.48%	-	-
Horiz. %	100.24%	99.52%	99.03%	99.28%	98.79%	99.52%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Ratio Analysis
NP Margin	7.82%	7.23%	5.70%	5.00%	3.76%	3.74%	4.22%	-
YoY %	8.16%	26.84%	14.00%	32.98%	0.53%	-11.37%	-	-
Horiz. %	185.31%	171.33%	135.07%	118.48%	89.10%	88.63%	100.00%	-
ROE	2.43%	1.93%	1.40%	1.24%	0.86%	0.74%	0.67%	-
YoY %	25.91%	37.86%	12.90%	44.19%	16.22%	10.45%	-	-
Horiz. %	362.69%	288.06%	208.96%	185.07%	128.36%	110.45%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Per Share
RPS	128.80	109.71	100.72	102.30	93.61	81.32	65.49	57.03%
YoY %	17.40%	8.93%	-1.54%	9.28%	15.11%	24.17%	-	-
Horiz. %	196.67%	167.52%	153.79%	156.21%	142.94%	124.17%	100.00%	-
EPS	10.07	7.94	5.74	5.12	3.52	3.04	2.76	137.18%
YoY %	26.83%	38.33%	12.11%	45.45%	15.79%	10.14%	-	-
Horiz. %	364.86%	287.68%	207.97%	185.51%	127.54%	110.14%	100.00%	-
DPS	9.50	7.00	8.50	7.00	7.00	10.00	9.00	3.67%
YoY %	35.71%	-17.65%	21.43%	0.00%	-30.00%	11.11%	-	-
Horiz. %	105.56%	77.78%	94.44%	77.78%	77.78%	111.11%	100.00%	-
NAPS	4.15	4.12	4.10	4.11	4.09	4.12	4.14	0.16%
YoY %	0.73%	0.49%	-0.24%	0.49%	-0.73%	-0.48%	-	-
Horiz. %	100.24%	99.52%	99.03%	99.28%	98.79%	99.52%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	128.80	109.71	100.72	102.30	93.61	81.32	65.49	57.03%
YoY %	17.40%	8.93%	-1.54%	9.28%	15.11%	24.17%	-	-
Horiz. %	196.67%	167.52%	153.79%	156.21%	142.94%	124.17%	100.00%	-
EPS	10.07	7.94	5.74	5.12	3.52	3.04	2.76	137.18%
YoY %	26.83%	38.33%	12.11%	45.45%	15.79%	10.14%	-	-
Horiz. %	364.86%	287.68%	207.97%	185.51%	127.54%	110.14%	100.00%	-
DPS	9.50	7.00	8.50	7.00	7.00	10.00	9.00	3.67%
YoY %	35.71%	-17.65%	21.43%	0.00%	-30.00%	11.11%	-	-
Horiz. %	105.56%	77.78%	94.44%	77.78%	77.78%	111.11%	100.00%	-
NAPS	4.15	4.12	4.10	4.11	4.09	4.12	4.14	0.16%
YoY %	0.73%	0.49%	-0.24%	0.49%	-0.73%	-0.48%	-	-
Horiz. %	100.24%	99.52%	99.03%	99.28%	98.79%	99.52%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/24	30/11/23	30/08/23	31/05/23	28/02/23	30/11/22	30/08/22	-
Price	1.26	1.05	1.08	0.995	0.94	0.815	0.97	-
P/RPS	0.98	0.96	1.07	0.97	1.00	1.00	1.48	-24.04%
YoY %	2.08%	-10.28%	10.31%	-3.00%	0.00%	-32.43%	-	-
Horiz. %	66.22%	64.86%	72.30%	65.54%	67.57%	67.57%	100.00%	-
P/EPS	12.51	13.23	18.81	19.45	26.68	26.83	35.12	-49.78%
YoY %	-5.44%	-29.67%	-3.29%	-27.10%	-0.56%	-23.60%	-	-
Horiz. %	35.62%	37.67%	53.56%	55.38%	75.97%	76.40%	100.00%	-
EY	7.99	7.56	5.32	5.14	3.75	3.73	2.85	98.94%
YoY %	5.69%	42.11%	3.50%	37.07%	0.54%	30.88%	-	-
Horiz. %	280.35%	265.26%	186.67%	180.35%	131.58%	130.88%	100.00%	-
DY	7.54	6.67	7.87	7.04	7.45	12.27	9.28	-12.93%
YoY %	13.04%	-15.25%	11.79%	-5.50%	-39.28%	32.22%	-	-
Horiz. %	81.25%	71.88%	84.81%	75.86%	80.28%	132.22%	100.00%	-
P/NAPS	0.30	0.25	0.26	0.24	0.23	0.20	0.23	19.39%
YoY %	20.00%	-3.85%	8.33%	4.35%	15.00%	-13.04%	-	-
Horiz. %	130.43%	108.70%	113.04%	104.35%	100.00%	86.96%	100.00%	-

	29/02/24	30/11/23	31/08/23	31/05/23	28/02/23	30/11/22	31/08/22	CAGR
Price Multiplier on Announcement Date
Date	25/04/24	30/01/24	24/10/23	25/07/23	27/04/23	19/01/23	18/10/22	-
Price	1.20	1.26	1.06	1.05	1.07	0.96	0.94	-
P/RPS	0.93	1.15	1.05	1.03	1.14	1.18	1.44	-25.30%
YoY %	-19.13%	9.52%	1.94%	-9.65%	-3.39%	-18.06%	-	-
Horiz. %	64.58%	79.86%	72.92%	71.53%	79.17%	81.94%	100.00%	-
P/EPS	11.92	15.88	18.46	20.53	30.37	31.60	34.03	-50.34%
YoY %	-24.94%	-13.98%	-10.08%	-32.40%	-3.89%	-7.14%	-	-
Horiz. %	35.03%	46.66%	54.25%	60.33%	89.24%	92.86%	100.00%	-
EY	8.39	6.30	5.42	4.87	3.29	3.16	2.94	101.32%
YoY %	33.17%	16.24%	11.29%	48.02%	4.11%	7.48%	-	-
Horiz. %	285.37%	214.29%	184.35%	165.65%	111.90%	107.48%	100.00%	-
DY	7.92	5.56	8.02	6.67	6.54	10.42	9.57	-11.86%
YoY %	42.45%	-30.67%	20.24%	1.99%	-37.24%	8.88%	-	-
Horiz. %	82.76%	58.10%	83.80%	69.70%	68.34%	108.88%	100.00%	-
P/NAPS	0.29	0.31	0.26	0.26	0.26	0.23	0.23	16.72%
YoY %	-6.45%	19.23%	0.00%	0.00%	13.04%	0.00%	-	-
Horiz. %	126.09%	134.78%	113.04%	113.04%	113.04%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos