[CVIEW] YoY Annualized Quarter Result on 31-May-2011 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- 34.36%
YoY- 157.25%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 216,528 265,326 169,310 60,996 30,302 35,128 28,148 40.47%
PBT 119,716 95,906 40,398 4,314 -6,810 -3,428 -6,968 -
Tax -31,240 -23,518 -11,438 -224 -334 16 1,162 -
NP 88,476 72,388 28,960 4,090 -7,144 -3,412 -5,806 -
-
NP to SH 88,476 72,388 28,960 4,090 -7,144 -3,412 -5,806 -
-
Tax Rate 26.10% 24.52% 28.31% 5.19% - - - -
Total Cost 128,052 192,938 140,350 56,906 37,446 38,540 33,954 24.74%
-
Net Worth 265,000 200,999 148,000 128,685 131,073 136,679 146,151 10.42%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 42,000 28,000 - - - - - -
Div Payout % 47.47% 38.68% - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 265,000 200,999 148,000 128,685 131,073 136,679 146,151 10.42%
NOSH 100,000 100,000 100,000 99,756 100,056 99,766 100,103 -0.01%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 40.86% 27.28% 17.10% 6.71% -23.58% -9.71% -20.63% -
ROE 33.39% 36.01% 19.57% 3.18% -5.45% -2.50% -3.97% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 216.53 265.33 169.31 61.15 30.29 35.21 28.12 40.50%
EPS 88.48 72.38 28.96 4.10 -7.14 -3.42 -5.80 -
DPS 42.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.01 1.48 1.29 1.31 1.37 1.46 10.44%
Adjusted Per Share Value based on latest NOSH - 100,263
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 216.53 265.33 169.31 61.00 30.30 35.13 28.15 40.47%
EPS 88.48 72.38 28.96 4.09 -7.14 -3.41 -5.81 -
DPS 42.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.01 1.48 1.2869 1.3107 1.3668 1.4615 10.42%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 2.90 2.33 0.79 0.56 0.60 0.70 0.50 -
P/RPS 1.34 0.88 0.47 0.92 1.98 1.99 1.78 -4.62%
P/EPS 3.28 3.22 2.73 12.03 -8.40 -20.47 -8.62 -
EY 30.51 31.07 36.66 8.31 -11.90 -4.89 -11.60 -
DY 14.48 12.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.53 0.43 0.46 0.51 0.34 21.41%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 31/07/08 -
Price 3.18 2.94 0.70 0.59 0.60 0.65 0.69 -
P/RPS 1.47 1.11 0.41 0.96 1.98 1.85 2.45 -8.15%
P/EPS 3.59 4.06 2.42 12.67 -8.40 -19.01 -11.90 -
EY 27.82 24.62 41.37 7.89 -11.90 -5.26 -8.41 -
DY 13.21 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.46 0.47 0.46 0.46 0.47 0.47 16.90%

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