[CVIEW] YoY Annualized Quarter Result on 30-Nov-2020 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
30-Nov-2020 [#4]
Profit Trend
QoQ- -10.13%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 109,705 81,317 68,131 90,221 162,737 236,063 121,953 -1.74%
PBT 11,961 4,132 9,993 19,592 33,892 90,786 40,034 -18.22%
Tax -4,025 -1,094 -3,380 -6,343 -9,021 -20,273 -11,566 -16.12%
NP 7,936 3,038 6,613 13,249 24,871 70,513 28,468 -19.16%
-
NP to SH 7,936 3,038 6,613 13,249 24,871 70,513 28,468 -19.16%
-
Tax Rate 33.65% 26.48% 33.82% 32.38% 26.62% 22.33% 28.89% -
Total Cost 101,769 78,279 61,518 76,972 137,866 165,550 93,485 1.42%
-
Net Worth 411,999 411,999 415,000 411,999 405,999 390,000 325,000 4.03%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 11,000 7,000 5,000 8,000 8,000 5,000 - -
Div Payout % 138.61% 230.41% 75.61% 60.38% 32.17% 7.09% - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 411,999 411,999 415,000 411,999 405,999 390,000 325,000 4.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 7.23% 3.74% 9.71% 14.69% 15.28% 29.87% 23.34% -
ROE 1.93% 0.74% 1.59% 3.22% 6.13% 18.08% 8.76% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 109.71 81.32 68.13 90.22 162.74 236.06 121.95 -1.74%
EPS 7.94 3.04 6.61 13.25 24.87 70.51 28.47 -19.16%
DPS 11.00 7.00 5.00 8.00 8.00 5.00 0.00 -
NAPS 4.12 4.12 4.15 4.12 4.06 3.90 3.25 4.03%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 109.71 81.32 68.13 90.22 162.74 236.06 121.95 -1.74%
EPS 7.94 3.04 6.61 13.25 24.87 70.51 28.47 -19.16%
DPS 11.00 7.00 5.00 8.00 8.00 5.00 0.00 -
NAPS 4.12 4.12 4.15 4.12 4.06 3.90 3.25 4.03%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 1.05 0.815 1.01 1.05 1.25 1.33 1.55 -
P/RPS 0.96 1.00 1.48 1.16 0.77 0.56 1.27 -4.55%
P/EPS 13.23 26.83 15.27 7.93 5.03 1.89 5.44 15.95%
EY 7.56 3.73 6.55 12.62 19.90 53.02 18.37 -13.74%
DY 10.48 8.59 4.95 7.62 6.40 3.76 0.00 -
P/NAPS 0.25 0.20 0.24 0.25 0.31 0.34 0.48 -10.29%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/01/24 19/01/23 25/01/22 26/01/21 21/01/20 22/01/19 30/01/18 -
Price 1.26 0.96 0.995 1.07 1.40 1.59 1.68 -
P/RPS 1.15 1.18 1.46 1.19 0.86 0.67 1.38 -2.99%
P/EPS 15.88 31.60 15.05 8.08 5.63 2.25 5.90 17.93%
EY 6.30 3.16 6.65 12.38 17.77 44.35 16.95 -15.20%
DY 8.73 7.29 5.03 7.48 5.71 3.14 0.00 -
P/NAPS 0.31 0.23 0.24 0.26 0.34 0.41 0.52 -8.25%

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