[CVIEW] YoY Annualized Quarter Result on 31-May-2014 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -0.88%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 110,376 121,776 126,438 216,528 265,326 169,310 60,996 10.37%
PBT 33,174 24,102 33,358 119,716 95,906 40,398 4,314 40.44%
Tax -9,694 -8,526 -10,130 -31,240 -23,518 -11,438 -224 87.26%
NP 23,480 15,576 23,228 88,476 72,388 28,960 4,090 33.77%
-
NP to SH 23,480 15,576 23,228 88,476 72,388 28,960 4,090 33.77%
-
Tax Rate 29.22% 35.37% 30.37% 26.10% 24.52% 28.31% 5.19% -
Total Cost 86,896 106,200 103,210 128,052 192,938 140,350 56,906 7.30%
-
Net Worth 313,000 293,000 278,999 265,000 200,999 148,000 128,685 15.95%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 10,000 8,000 20,000 42,000 28,000 - - -
Div Payout % 42.59% 51.36% 86.10% 47.47% 38.68% - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 313,000 293,000 278,999 265,000 200,999 148,000 128,685 15.95%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,756 0.04%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 21.27% 12.79% 18.37% 40.86% 27.28% 17.10% 6.71% -
ROE 7.50% 5.32% 8.33% 33.39% 36.01% 19.57% 3.18% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 110.38 121.78 126.44 216.53 265.33 169.31 61.15 10.33%
EPS 23.48 15.58 23.22 88.48 72.38 28.96 4.10 33.72%
DPS 10.00 8.00 20.00 42.00 28.00 0.00 0.00 -
NAPS 3.13 2.93 2.79 2.65 2.01 1.48 1.29 15.90%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 110.38 121.78 126.44 216.53 265.33 169.31 61.00 10.37%
EPS 23.48 15.58 23.22 88.48 72.38 28.96 4.09 33.77%
DPS 10.00 8.00 20.00 42.00 28.00 0.00 0.00 -
NAPS 3.13 2.93 2.79 2.65 2.01 1.48 1.2869 15.95%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.63 1.50 2.27 2.90 2.33 0.79 0.56 -
P/RPS 1.48 1.23 1.80 1.34 0.88 0.47 0.92 8.23%
P/EPS 6.94 9.63 9.77 3.28 3.22 2.73 12.03 -8.75%
EY 14.40 10.38 10.23 30.51 31.07 36.66 8.31 9.58%
DY 6.13 5.33 8.81 14.48 12.02 0.00 0.00 -
P/NAPS 0.52 0.51 0.81 1.09 1.16 0.53 0.43 3.21%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 25/07/17 26/07/16 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 -
Price 1.72 1.42 2.18 3.18 2.94 0.70 0.59 -
P/RPS 1.56 1.17 1.72 1.47 1.11 0.41 0.96 8.42%
P/EPS 7.33 9.12 9.39 3.59 4.06 2.42 12.67 -8.70%
EY 13.65 10.97 10.66 27.82 24.62 41.37 7.89 9.55%
DY 5.81 5.63 9.17 13.21 9.52 0.00 0.00 -
P/NAPS 0.55 0.48 0.78 1.20 1.46 0.47 0.46 3.02%

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