[CVIEW] YoY Annualized Quarter Result on 30-Nov-2012 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
QoQ- 15.72%
YoY- 393.27%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 110,755 185,018 272,940 192,573 96,297 23,258 51,496 13.60%
PBT 29,546 95,703 104,342 52,740 11,763 -8,545 -1,051 -
Tax -8,388 -25,276 -26,548 -14,719 -4,055 350 -2,696 20.81%
NP 21,158 70,427 77,794 38,021 7,708 -8,195 -3,747 -
-
NP to SH 21,158 70,427 77,794 38,021 7,708 -8,195 -3,747 -
-
Tax Rate 28.39% 26.41% 25.44% 27.91% 34.47% - - -
Total Cost 89,597 114,591 195,146 154,552 88,589 31,453 55,243 8.38%
-
Net Worth 284,999 276,999 234,999 172,004 133,963 125,923 134,892 13.27%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 13,000 35,000 27,000 - - - - -
Div Payout % 61.44% 49.70% 34.71% - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 284,999 276,999 234,999 172,004 133,963 125,923 134,892 13.27%
NOSH 100,000 100,000 100,000 100,000 99,973 99,939 99,920 0.01%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 19.10% 38.06% 28.50% 19.74% 8.00% -35.24% -7.28% -
ROE 7.42% 25.42% 33.10% 22.10% 5.75% -6.51% -2.78% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 110.76 185.02 272.94 192.57 96.32 23.27 51.54 13.59%
EPS 21.16 70.43 77.79 38.02 7.71 -8.20 -3.75 -
DPS 13.00 35.00 27.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.77 2.35 1.72 1.34 1.26 1.35 13.25%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 110.76 185.02 272.94 192.57 96.30 23.26 51.50 13.60%
EPS 21.16 70.43 77.79 38.02 7.71 -8.20 -3.75 -
DPS 13.00 35.00 27.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.77 2.35 1.72 1.3396 1.2592 1.3489 13.27%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 1.61 2.80 2.60 1.05 0.61 0.41 0.61 -
P/RPS 1.45 1.51 0.95 0.55 0.63 1.76 1.18 3.49%
P/EPS 7.61 3.98 3.34 2.76 7.91 -5.00 -16.27 -
EY 13.14 25.15 29.92 36.21 12.64 -20.00 -6.15 -
DY 8.07 12.50 10.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.01 1.11 0.61 0.46 0.33 0.45 3.71%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 27/01/15 21/01/14 22/01/13 18/01/12 26/01/11 27/01/10 -
Price 1.60 2.85 3.25 1.12 0.65 0.50 0.62 -
P/RPS 1.44 1.54 1.19 0.59 0.67 2.15 1.20 3.08%
P/EPS 7.56 4.05 4.18 2.95 8.43 -6.10 -16.53 -
EY 13.22 24.71 23.94 33.95 11.86 -16.40 -6.05 -
DY 8.13 12.28 8.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.03 1.38 0.65 0.49 0.40 0.46 3.33%

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