[CVIEW] YoY Annual (Unaudited) Result on 30-Nov-2013 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
YoY- 104.61%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 161,085 110,755 185,018 272,940 192,573 96,297 23,258 38.02%
PBT 36,107 29,546 95,703 104,342 52,740 11,763 -8,545 -
Tax -10,192 -8,388 -25,276 -26,548 -14,719 -4,055 350 -
NP 25,915 21,158 70,427 77,794 38,021 7,708 -8,195 -
-
NP to SH 25,915 21,158 70,427 77,794 38,021 7,708 -8,195 -
-
Tax Rate 28.23% 28.39% 26.41% 25.44% 27.91% 34.47% - -
Total Cost 135,170 89,597 114,591 195,146 154,552 88,589 31,453 27.47%
-
Net Worth 300,999 284,999 276,999 234,999 172,004 133,963 125,923 15.61%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 15,000 13,000 35,000 27,000 - - - -
Div Payout % 57.88% 61.44% 49.70% 34.71% - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 300,999 284,999 276,999 234,999 172,004 133,963 125,923 15.61%
NOSH 100,000 100,000 100,000 100,000 100,000 99,973 99,939 0.01%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 16.09% 19.10% 38.06% 28.50% 19.74% 8.00% -35.24% -
ROE 8.61% 7.42% 25.42% 33.10% 22.10% 5.75% -6.51% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 161.09 110.76 185.02 272.94 192.57 96.32 23.27 38.01%
EPS 25.92 21.16 70.43 77.79 38.02 7.71 -8.20 -
DPS 15.00 13.00 35.00 27.00 0.00 0.00 0.00 -
NAPS 3.01 2.85 2.77 2.35 1.72 1.34 1.26 15.60%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 161.09 110.76 185.02 272.94 192.57 96.30 23.26 38.02%
EPS 25.92 21.16 70.43 77.79 38.02 7.71 -8.20 -
DPS 15.00 13.00 35.00 27.00 0.00 0.00 0.00 -
NAPS 3.01 2.85 2.77 2.35 1.72 1.3396 1.2592 15.61%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.49 1.61 2.80 2.60 1.05 0.61 0.41 -
P/RPS 0.92 1.45 1.51 0.95 0.55 0.63 1.76 -10.23%
P/EPS 5.75 7.61 3.98 3.34 2.76 7.91 -5.00 -
EY 17.39 13.14 25.15 29.92 36.21 12.64 -20.00 -
DY 10.07 8.07 12.50 10.38 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.01 1.11 0.61 0.46 0.33 7.16%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 18/01/17 27/01/16 27/01/15 21/01/14 22/01/13 18/01/12 26/01/11 -
Price 1.51 1.60 2.85 3.25 1.12 0.65 0.50 -
P/RPS 0.94 1.44 1.54 1.19 0.59 0.67 2.15 -12.86%
P/EPS 5.83 7.56 4.05 4.18 2.95 8.43 -6.10 -
EY 17.16 13.22 24.71 23.94 33.95 11.86 -16.40 -
DY 9.93 8.13 12.28 8.31 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 1.03 1.38 0.65 0.49 0.40 3.78%

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