[CVIEW] YoY Annualized Quarter Result on 31-Aug-2011 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- -11.72%
YoY- 141.82%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 199,706 258,445 179,412 73,194 24,292 41,992 31,786 35.82%
PBT 109,145 98,833 45,810 6,905 -8,073 -2,225 -6,293 -
Tax -28,600 -24,581 -12,956 -3,294 -560 -2,961 1,004 -
NP 80,545 74,252 32,854 3,610 -8,633 -5,186 -5,289 -
-
NP to SH 80,545 74,252 32,854 3,610 -8,633 -5,186 -5,289 -
-
Tax Rate 26.20% 24.87% 28.28% 47.70% - - - -
Total Cost 119,161 184,193 146,557 69,584 32,925 47,178 37,075 21.47%
-
Net Worth 280,999 217,000 159,000 128,904 127,901 134,999 144,890 11.66%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 37,333 26,666 - - - - - -
Div Payout % 46.35% 35.91% - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 280,999 217,000 159,000 128,904 127,901 134,999 144,890 11.66%
NOSH 100,000 100,000 100,000 99,926 99,922 99,999 99,924 0.01%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 40.33% 28.73% 18.31% 4.93% -35.54% -12.35% -16.64% -
ROE 28.66% 34.22% 20.66% 2.80% -6.75% -3.84% -3.65% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 199.71 258.45 179.41 73.25 24.31 41.99 31.81 35.80%
EPS 80.55 74.25 32.85 3.61 -8.64 -5.19 -5.29 -
DPS 37.33 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.17 1.59 1.29 1.28 1.35 1.45 11.65%
Adjusted Per Share Value based on latest NOSH - 100,454
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 199.71 258.45 179.41 73.19 24.29 41.99 31.79 35.81%
EPS 80.55 74.25 32.85 3.61 -8.63 -5.19 -5.29 -
DPS 37.33 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.17 1.59 1.289 1.279 1.35 1.4489 11.66%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 3.13 2.39 0.75 0.595 0.60 0.51 0.50 -
P/RPS 1.57 0.92 0.42 0.81 2.47 1.21 1.57 0.00%
P/EPS 3.89 3.22 2.28 14.92 -6.94 -9.83 -9.45 -
EY 25.73 31.07 43.81 6.70 -14.40 -10.17 -10.59 -
DY 11.93 11.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.47 0.46 0.47 0.38 0.34 21.78%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 21/10/14 22/10/13 23/10/12 27/10/11 27/10/10 12/10/09 30/10/08 -
Price 2.90 2.37 0.82 0.62 0.52 0.61 0.58 -
P/RPS 1.45 0.92 0.46 0.85 2.14 1.45 1.82 -3.71%
P/EPS 3.60 3.19 2.50 15.55 -6.02 -11.76 -10.96 -
EY 27.77 31.33 40.07 6.43 -16.62 -8.50 -9.13 -
DY 12.87 11.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.09 0.52 0.48 0.41 0.45 0.40 17.06%

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