[CVIEW] YoY Cumulative Quarter Result on 30-Nov-2016 [#4]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

18-Jan-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2016

Quarter

30-Nov-2016 [#4]

Profit Trend

QoQ- 55.42%

YoY- 22.48%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Cumulative Result
Revenue	162,737	236,063	121,953	161,085	110,755	185,018	272,940	-8.25%
YoY %	-31.06%	93.57%	-24.29%	45.44%	-40.14%	-32.21%	-	-
Horiz. %	59.62%	86.49%	44.68%	59.02%	40.58%	67.79%	100.00%	-
PBT	33,892	90,786	40,034	36,107	29,546	95,703	104,342	-17.08%
YoY %	-62.67%	126.77%	10.88%	22.21%	-69.13%	-8.28%	-	-
Horiz. %	32.48%	87.01%	38.37%	34.60%	28.32%	91.72%	100.00%	-
Tax	-9,021	-20,273	-11,566	-10,192	-8,388	-25,276	-26,548	-16.45%
YoY %	55.50%	-75.28%	-13.48%	-21.51%	66.81%	4.79%	-	-
Horiz. %	33.98%	76.36%	43.57%	38.39%	31.60%	95.21%	100.00%	-
NP	24,871	70,513	28,468	25,915	21,158	70,427	77,794	-17.30%
YoY %	-64.73%	147.69%	9.85%	22.48%	-69.96%	-9.47%	-	-
Horiz. %	31.97%	90.64%	36.59%	33.31%	27.20%	90.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,871	70,513	28,468	25,915	21,158	70,427	77,794	-17.30%
YoY %	-64.73%	147.69%	9.85%	22.48%	-69.96%	-9.47%	-	-
Horiz. %	31.97%	90.64%	36.59%	33.31%	27.20%	90.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	22.33%	28.89%	28.23%	28.39%	26.41%	25.44%	-
YoY %	19.21%	-22.71%	2.34%	-0.56%	7.50%	3.81%	-	-
Horiz. %	104.64%	87.78%	113.56%	110.97%	111.60%	103.81%	100.00%	-
Total Cost	137,866	165,550	93,485	135,170	89,597	114,591	195,146	-5.62%
YoY %	-16.72%	77.09%	-30.84%	50.86%	-21.81%	-41.28%	-	-
Horiz. %	70.65%	84.83%	47.91%	69.27%	45.91%	58.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	405,999	390,000	325,000	300,999	284,999	276,999	234,999	9.53%
YoY %	4.10%	20.00%	7.97%	5.61%	2.89%	17.87%	-	-
Horiz. %	172.77%	165.96%	138.30%	128.09%	121.28%	117.87%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	8,000	5,000	-	15,000	13,000	35,000	27,000	-18.34%
YoY %	60.00%	0.00%	-	15.38%	-62.86%	29.63%	-	-
Horiz. %	29.63%	18.52%	-	55.56%	48.15%	129.63%	100.00%	-
Div Payout %	32.17%	7.09%	-	57.88%	61.44%	49.70%	34.71%	-
YoY %	353.74%	0.00%	-	-5.79%	23.62%	43.19%	-	-
Horiz. %	92.68%	20.43%	-	166.75%	177.01%	143.19%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	405,999	390,000	325,000	300,999	284,999	276,999	234,999	9.53%
YoY %	4.10%	20.00%	7.97%	5.61%	2.89%	17.87%	-	-
Horiz. %	172.77%	165.96%	138.30%	128.09%	121.28%	117.87%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	15.28%	29.87%	23.34%	16.09%	19.10%	38.06%	28.50%	-
YoY %	-48.84%	27.98%	45.06%	-15.76%	-49.82%	33.54%	-	-
Horiz. %	53.61%	104.81%	81.89%	56.46%	67.02%	133.54%	100.00%	-
ROE	6.13%	18.08%	8.76%	8.61%	7.42%	25.42%	33.10%	-
YoY %	-66.10%	106.39%	1.74%	16.04%	-70.81%	-23.20%	-	-
Horiz. %	18.52%	54.62%	26.47%	26.01%	22.42%	76.80%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	162.74	236.06	121.95	161.09	110.76	185.02	272.94	-8.25%
YoY %	-31.06%	93.57%	-24.30%	45.44%	-40.14%	-32.21%	-	-
Horiz. %	59.62%	86.49%	44.68%	59.02%	40.58%	67.79%	100.00%	-
EPS	24.87	70.51	28.47	25.92	21.16	70.43	77.79	-17.30%
YoY %	-64.73%	147.66%	9.84%	22.50%	-69.96%	-9.46%	-	-
Horiz. %	31.97%	90.64%	36.60%	33.32%	27.20%	90.54%	100.00%	-
DPS	8.00	5.00	0.00	15.00	13.00	35.00	27.00	-18.34%
YoY %	60.00%	0.00%	0.00%	15.38%	-62.86%	29.63%	-	-
Horiz. %	29.63%	18.52%	0.00%	55.56%	48.15%	129.63%	100.00%	-
NAPS	4.06	3.90	3.25	3.01	2.85	2.77	2.35	9.53%
YoY %	4.10%	20.00%	7.97%	5.61%	2.89%	17.87%	-	-
Horiz. %	172.77%	165.96%	138.30%	128.09%	121.28%	117.87%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	162.74	236.06	121.95	161.09	110.76	185.02	272.94	-8.25%
YoY %	-31.06%	93.57%	-24.30%	45.44%	-40.14%	-32.21%	-	-
Horiz. %	59.62%	86.49%	44.68%	59.02%	40.58%	67.79%	100.00%	-
EPS	24.87	70.51	28.47	25.92	21.16	70.43	77.79	-17.30%
YoY %	-64.73%	147.66%	9.84%	22.50%	-69.96%	-9.46%	-	-
Horiz. %	31.97%	90.64%	36.60%	33.32%	27.20%	90.54%	100.00%	-
DPS	8.00	5.00	0.00	15.00	13.00	35.00	27.00	-18.34%
YoY %	60.00%	0.00%	0.00%	15.38%	-62.86%	29.63%	-	-
Horiz. %	29.63%	18.52%	0.00%	55.56%	48.15%	129.63%	100.00%	-
NAPS	4.06	3.90	3.25	3.01	2.85	2.77	2.35	9.53%
YoY %	4.10%	20.00%	7.97%	5.61%	2.89%	17.87%	-	-
Horiz. %	172.77%	165.96%	138.30%	128.09%	121.28%	117.87%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	1.25	1.33	1.55	1.49	1.61	2.80	2.60	-
P/RPS	0.77	0.56	1.27	0.92	1.45	1.51	0.95	-3.43%
YoY %	37.50%	-55.91%	38.04%	-36.55%	-3.97%	58.95%	-	-
Horiz. %	81.05%	58.95%	133.68%	96.84%	152.63%	158.95%	100.00%	-
P/EPS	5.03	1.89	5.44	5.75	7.61	3.98	3.34	7.05%
YoY %	166.14%	-65.26%	-5.39%	-24.44%	91.21%	19.16%	-	-
Horiz. %	150.60%	56.59%	162.87%	172.16%	227.84%	119.16%	100.00%	-
EY	19.90	53.02	18.37	17.39	13.14	25.15	29.92	-6.56%
YoY %	-62.47%	188.62%	5.64%	32.34%	-47.75%	-15.94%	-	-
Horiz. %	66.51%	177.21%	61.40%	58.12%	43.92%	84.06%	100.00%	-
DY	6.40	3.76	0.00	10.07	8.07	12.50	10.38	-7.74%
YoY %	70.21%	0.00%	0.00%	24.78%	-35.44%	20.42%	-	-
Horiz. %	61.66%	36.22%	0.00%	97.01%	77.75%	120.42%	100.00%	-
P/NAPS	0.31	0.34	0.48	0.50	0.56	1.01	1.11	-19.14%
YoY %	-8.82%	-29.17%	-4.00%	-10.71%	-44.55%	-9.01%	-	-
Horiz. %	27.93%	30.63%	43.24%	45.05%	50.45%	90.99%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	21/01/20	22/01/19	30/01/18	18/01/17	27/01/16	27/01/15	21/01/14	-
Price	1.40	1.59	1.68	1.51	1.60	2.85	3.25	-
P/RPS	0.86	0.67	1.38	0.94	1.44	1.54	1.19	-5.26%
YoY %	28.36%	-51.45%	46.81%	-34.72%	-6.49%	29.41%	-	-
Horiz. %	72.27%	56.30%	115.97%	78.99%	121.01%	129.41%	100.00%	-
P/EPS	5.63	2.25	5.90	5.83	7.56	4.05	4.18	5.08%
YoY %	150.22%	-61.86%	1.20%	-22.88%	86.67%	-3.11%	-	-
Horiz. %	134.69%	53.83%	141.15%	139.47%	180.86%	96.89%	100.00%	-
EY	17.77	44.35	16.95	17.16	13.22	24.71	23.94	-4.84%
YoY %	-59.93%	161.65%	-1.22%	29.80%	-46.50%	3.22%	-	-
Horiz. %	74.23%	185.25%	70.80%	71.68%	55.22%	103.22%	100.00%	-
DY	5.71	3.14	0.00	9.93	8.13	12.28	8.31	-6.05%
YoY %	81.85%	0.00%	0.00%	22.14%	-33.79%	47.77%	-	-
Horiz. %	68.71%	37.79%	0.00%	119.49%	97.83%	147.77%	100.00%	-
P/NAPS	0.34	0.41	0.52	0.50	0.56	1.03	1.38	-20.81%
YoY %	-17.07%	-21.15%	4.00%	-10.71%	-45.63%	-25.36%	-	-
Horiz. %	24.64%	29.71%	37.68%	36.23%	40.58%	74.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos