[CVIEW] YoY Annualized Quarter Result on 31-Aug-2021 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -19.69%
YoY- -46.76%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 181,494 101,401 75,532 79,048 92,093 168,713 125,689 6.30%
PBT 26,365 10,606 3,894 12,376 21,474 33,169 34,166 -4.22%
Tax -6,264 -4,288 -1,180 -4,526 -6,732 -8,441 -9,528 -6.74%
NP 20,101 6,318 2,714 7,849 14,742 24,728 24,638 -3.33%
-
NP to SH 20,101 6,318 2,714 7,849 14,742 24,728 24,638 -3.33%
-
Tax Rate 23.76% 40.43% 30.30% 36.57% 31.35% 25.45% 27.89% -
Total Cost 161,393 95,082 72,817 71,198 77,350 143,985 101,050 8.10%
-
Net Worth 421,999 409,999 413,999 413,999 413,000 403,000 343,000 3.51%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 15,333 11,333 4,000 2,666 10,666 4,000 6,666 14.87%
Div Payout % 76.28% 179.36% 147.35% 33.97% 72.35% 16.18% 27.06% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 421,999 409,999 413,999 413,999 413,000 403,000 343,000 3.51%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 11.08% 6.23% 3.59% 9.93% 16.01% 14.66% 19.60% -
ROE 4.76% 1.54% 0.66% 1.90% 3.57% 6.14% 7.18% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 181.49 101.40 75.53 79.05 92.09 168.71 125.69 6.30%
EPS 20.11 6.32 2.72 7.85 14.75 24.73 24.64 -3.32%
DPS 15.33 11.33 4.00 2.67 10.67 4.00 6.67 14.86%
NAPS 4.22 4.10 4.14 4.14 4.13 4.03 3.43 3.51%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 181.49 101.40 75.53 79.05 92.09 168.71 125.69 6.30%
EPS 20.11 6.32 2.72 7.85 14.75 24.73 24.64 -3.32%
DPS 15.33 11.33 4.00 2.67 10.67 4.00 6.67 14.86%
NAPS 4.22 4.10 4.14 4.14 4.13 4.03 3.43 3.51%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 1.58 1.08 0.97 1.08 1.03 1.38 1.40 -
P/RPS 0.87 1.07 1.28 1.37 1.12 0.82 1.11 -3.97%
P/EPS 7.86 17.09 35.73 13.76 6.99 5.58 5.68 5.55%
EY 12.72 5.85 2.80 7.27 14.31 17.92 17.60 -5.26%
DY 9.70 10.49 4.12 2.47 10.36 2.90 4.76 12.58%
P/NAPS 0.37 0.26 0.23 0.26 0.25 0.34 0.41 -1.69%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 22/10/24 24/10/23 18/10/22 27/10/21 23/10/20 25/10/19 26/10/18 -
Price 1.66 1.06 0.94 1.12 1.00 1.25 1.20 -
P/RPS 0.91 1.05 1.24 1.42 1.09 0.74 0.95 -0.71%
P/EPS 8.26 16.78 34.63 14.27 6.78 5.05 4.87 9.19%
EY 12.11 5.96 2.89 7.01 14.74 19.78 20.53 -8.41%
DY 9.24 10.69 4.26 2.38 10.67 3.20 5.56 8.82%
P/NAPS 0.39 0.26 0.23 0.27 0.24 0.31 0.35 1.81%

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