[CVIEW] YoY Cumulative Quarter Result on 31-Aug-2015 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- 26.58%
YoY- -75.66%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 94,267 85,469 108,913 87,359 149,780 193,834 134,559 -5.75%
PBT 25,625 26,949 23,805 20,854 81,859 74,125 34,358 -4.76%
Tax -7,146 -8,020 -7,131 -6,153 -21,450 -18,436 -9,717 -4.99%
NP 18,479 18,929 16,674 14,701 60,409 55,689 24,641 -4.68%
-
NP to SH 18,479 18,929 16,674 14,701 60,409 55,689 24,641 -4.68%
-
Tax Rate 27.89% 29.76% 29.96% 29.51% 26.20% 24.87% 28.28% -
Total Cost 75,788 66,540 92,239 72,658 89,371 138,145 109,918 -6.00%
-
Net Worth 343,000 315,000 298,000 281,999 280,999 217,000 159,000 13.66%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 5,000 5,000 10,000 13,000 28,000 20,000 - -
Div Payout % 27.06% 26.41% 59.97% 88.43% 46.35% 35.91% - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 343,000 315,000 298,000 281,999 280,999 217,000 159,000 13.66%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 19.60% 22.15% 15.31% 16.83% 40.33% 28.73% 18.31% -
ROE 5.39% 6.01% 5.60% 5.21% 21.50% 25.66% 15.50% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 94.27 85.47 108.91 87.36 149.78 193.83 134.56 -5.75%
EPS 18.48 18.93 16.67 14.70 60.41 55.69 24.64 -4.67%
DPS 5.00 5.00 10.00 13.00 28.00 20.00 0.00 -
NAPS 3.43 3.15 2.98 2.82 2.81 2.17 1.59 13.66%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 94.27 85.47 108.91 87.36 149.78 193.83 134.56 -5.75%
EPS 18.48 18.93 16.67 14.70 60.41 55.69 24.64 -4.67%
DPS 5.00 5.00 10.00 13.00 28.00 20.00 0.00 -
NAPS 3.43 3.15 2.98 2.82 2.81 2.17 1.59 13.66%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 1.40 1.63 1.37 1.52 3.13 2.39 0.75 -
P/RPS 1.49 1.91 1.26 1.74 2.09 1.23 0.56 17.70%
P/EPS 7.58 8.61 8.22 10.34 5.18 4.29 3.04 16.44%
EY 13.20 11.61 12.17 9.67 19.30 23.30 32.85 -14.09%
DY 3.57 3.07 7.30 8.55 8.95 8.37 0.00 -
P/NAPS 0.41 0.52 0.46 0.54 1.11 1.10 0.47 -2.24%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 26/10/18 24/10/17 27/10/16 22/10/15 21/10/14 22/10/13 23/10/12 -
Price 1.20 1.61 1.48 1.66 2.90 2.37 0.82 -
P/RPS 1.27 1.88 1.36 1.90 1.94 1.22 0.61 12.99%
P/EPS 6.49 8.51 8.88 11.29 4.80 4.26 3.33 11.75%
EY 15.40 11.76 11.27 8.86 20.83 23.50 30.05 -10.53%
DY 4.17 3.11 6.76 7.83 9.66 8.44 0.00 -
P/NAPS 0.35 0.51 0.50 0.59 1.03 1.09 0.52 -6.38%

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