[CVIEW] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 5.3%
YoY- 149.96%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 121,776 126,438 216,528 265,326 169,310 60,996 30,302 26.06%
PBT 24,102 33,358 119,716 95,906 40,398 4,314 -6,810 -
Tax -8,526 -10,130 -31,240 -23,518 -11,438 -224 -334 71.50%
NP 15,576 23,228 88,476 72,388 28,960 4,090 -7,144 -
-
NP to SH 15,576 23,228 88,476 72,388 28,960 4,090 -7,144 -
-
Tax Rate 35.37% 30.37% 26.10% 24.52% 28.31% 5.19% - -
Total Cost 106,200 103,210 128,052 192,938 140,350 56,906 37,446 18.95%
-
Net Worth 293,000 278,999 265,000 200,999 148,000 128,685 131,073 14.33%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 8,000 20,000 42,000 28,000 - - - -
Div Payout % 51.36% 86.10% 47.47% 38.68% - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 293,000 278,999 265,000 200,999 148,000 128,685 131,073 14.33%
NOSH 100,000 100,000 100,000 100,000 100,000 99,756 100,056 -0.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 12.79% 18.37% 40.86% 27.28% 17.10% 6.71% -23.58% -
ROE 5.32% 8.33% 33.39% 36.01% 19.57% 3.18% -5.45% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 121.78 126.44 216.53 265.33 169.31 61.15 30.29 26.07%
EPS 15.58 23.22 88.48 72.38 28.96 4.10 -7.14 -
DPS 8.00 20.00 42.00 28.00 0.00 0.00 0.00 -
NAPS 2.93 2.79 2.65 2.01 1.48 1.29 1.31 14.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 121.78 126.44 216.53 265.33 169.31 61.00 30.30 26.06%
EPS 15.58 23.22 88.48 72.38 28.96 4.09 -7.14 -
DPS 8.00 20.00 42.00 28.00 0.00 0.00 0.00 -
NAPS 2.93 2.79 2.65 2.01 1.48 1.2869 1.3107 14.33%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 1.50 2.27 2.90 2.33 0.79 0.56 0.60 -
P/RPS 1.23 1.80 1.34 0.88 0.47 0.92 1.98 -7.62%
P/EPS 9.63 9.77 3.28 3.22 2.73 12.03 -8.40 -
EY 10.38 10.23 30.51 31.07 36.66 8.31 -11.90 -
DY 5.33 8.81 14.48 12.02 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 1.09 1.16 0.53 0.43 0.46 1.73%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 -
Price 1.42 2.18 3.18 2.94 0.70 0.59 0.60 -
P/RPS 1.17 1.72 1.47 1.11 0.41 0.96 1.98 -8.38%
P/EPS 9.12 9.39 3.59 4.06 2.42 12.67 -8.40 -
EY 10.97 10.66 27.82 24.62 41.37 7.89 -11.90 -
DY 5.63 9.17 13.21 9.52 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 1.20 1.46 0.47 0.46 0.46 0.71%

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