[CVIEW] YoY Cumulative Quarter Result on 31-Aug-2014 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- 36.55%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 85,469 108,913 87,359 149,780 193,834 134,559 54,896 7.65%
PBT 26,949 23,805 20,854 81,859 74,125 34,358 5,179 31.60%
Tax -8,020 -7,131 -6,153 -21,450 -18,436 -9,717 -2,471 21.65%
NP 18,929 16,674 14,701 60,409 55,689 24,641 2,708 38.23%
-
NP to SH 18,929 16,674 14,701 60,409 55,689 24,641 2,708 38.23%
-
Tax Rate 29.76% 29.96% 29.51% 26.20% 24.87% 28.28% 47.71% -
Total Cost 66,540 92,239 72,658 89,371 138,145 109,918 52,188 4.12%
-
Net Worth 315,000 298,000 281,999 280,999 217,000 159,000 128,904 16.04%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 5,000 10,000 13,000 28,000 20,000 - - -
Div Payout % 26.41% 59.97% 88.43% 46.35% 35.91% - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 315,000 298,000 281,999 280,999 217,000 159,000 128,904 16.04%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,926 0.01%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 22.15% 15.31% 16.83% 40.33% 28.73% 18.31% 4.93% -
ROE 6.01% 5.60% 5.21% 21.50% 25.66% 15.50% 2.10% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 85.47 108.91 87.36 149.78 193.83 134.56 54.94 7.63%
EPS 18.93 16.67 14.70 60.41 55.69 24.64 2.71 38.21%
DPS 5.00 10.00 13.00 28.00 20.00 0.00 0.00 -
NAPS 3.15 2.98 2.82 2.81 2.17 1.59 1.29 16.02%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 85.47 108.91 87.36 149.78 193.83 134.56 54.90 7.64%
EPS 18.93 16.67 14.70 60.41 55.69 24.64 2.71 38.21%
DPS 5.00 10.00 13.00 28.00 20.00 0.00 0.00 -
NAPS 3.15 2.98 2.82 2.81 2.17 1.59 1.289 16.04%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.63 1.37 1.52 3.13 2.39 0.75 0.595 -
P/RPS 1.91 1.26 1.74 2.09 1.23 0.56 1.08 9.95%
P/EPS 8.61 8.22 10.34 5.18 4.29 3.04 19.90 -13.02%
EY 11.61 12.17 9.67 19.30 23.30 32.85 5.03 14.94%
DY 3.07 7.30 8.55 8.95 8.37 0.00 0.00 -
P/NAPS 0.52 0.46 0.54 1.11 1.10 0.47 0.46 2.06%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 24/10/17 27/10/16 22/10/15 21/10/14 22/10/13 23/10/12 27/10/11 -
Price 1.61 1.48 1.66 2.90 2.37 0.82 0.62 -
P/RPS 1.88 1.36 1.90 1.94 1.22 0.61 1.13 8.84%
P/EPS 8.51 8.88 11.29 4.80 4.26 3.33 20.73 -13.77%
EY 11.76 11.27 8.86 20.83 23.50 30.05 4.82 16.01%
DY 3.11 6.76 7.83 9.66 8.44 0.00 0.00 -
P/NAPS 0.51 0.50 0.59 1.03 1.09 0.52 0.48 1.01%

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