[CVIEW] YoY Cumulative Quarter Result on 31-Aug-2012 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 70.17%
YoY- 809.93%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 87,359 149,780 193,834 134,559 54,896 18,219 31,494 18.52%
PBT 20,854 81,859 74,125 34,358 5,179 -6,055 -1,669 -
Tax -6,153 -21,450 -18,436 -9,717 -2,471 -420 -2,221 18.50%
NP 14,701 60,409 55,689 24,641 2,708 -6,475 -3,890 -
-
NP to SH 14,701 60,409 55,689 24,641 2,708 -6,475 -3,890 -
-
Tax Rate 29.51% 26.20% 24.87% 28.28% 47.71% - - -
Total Cost 72,658 89,371 138,145 109,918 52,188 24,694 35,384 12.73%
-
Net Worth 281,999 280,999 217,000 159,000 128,904 127,901 134,999 13.05%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 13,000 28,000 20,000 - - - - -
Div Payout % 88.43% 46.35% 35.91% - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 281,999 280,999 217,000 159,000 128,904 127,901 134,999 13.05%
NOSH 100,000 100,000 100,000 100,000 99,926 99,922 99,999 0.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 16.83% 40.33% 28.73% 18.31% 4.93% -35.54% -12.35% -
ROE 5.21% 21.50% 25.66% 15.50% 2.10% -5.06% -2.88% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 87.36 149.78 193.83 134.56 54.94 18.23 31.49 18.52%
EPS 14.70 60.41 55.69 24.64 2.71 -6.48 -3.89 -
DPS 13.00 28.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.81 2.17 1.59 1.29 1.28 1.35 13.05%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 87.36 149.78 193.83 134.56 54.90 18.22 31.49 18.52%
EPS 14.70 60.41 55.69 24.64 2.71 -6.48 -3.89 -
DPS 13.00 28.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.81 2.17 1.59 1.289 1.279 1.35 13.05%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 1.52 3.13 2.39 0.75 0.595 0.60 0.51 -
P/RPS 1.74 2.09 1.23 0.56 1.08 3.29 1.62 1.19%
P/EPS 10.34 5.18 4.29 3.04 19.90 -9.26 -13.11 -
EY 9.67 19.30 23.30 32.85 5.03 -10.80 -7.63 -
DY 8.55 8.95 8.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.11 1.10 0.47 0.46 0.47 0.38 6.02%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 22/10/15 21/10/14 22/10/13 23/10/12 27/10/11 27/10/10 12/10/09 -
Price 1.66 2.90 2.37 0.82 0.62 0.52 0.61 -
P/RPS 1.90 1.94 1.22 0.61 1.13 2.85 1.94 -0.34%
P/EPS 11.29 4.80 4.26 3.33 20.73 -8.02 -15.68 -
EY 8.86 20.83 23.50 30.05 4.82 -12.46 -6.38 -
DY 7.83 9.66 8.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.03 1.09 0.52 0.48 0.41 0.45 4.61%

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