[CVIEW] YoY Cumulative 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- 98.23%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 55,188 60,888 63,219 108,264 132,663 84,655 30,498 10.37%
PBT 16,587 12,051 16,679 59,858 47,953 20,199 2,157 40.44%
Tax -4,847 -4,263 -5,065 -15,620 -11,759 -5,719 -112 87.26%
NP 11,740 7,788 11,614 44,238 36,194 14,480 2,045 33.77%
-
NP to SH 11,740 7,788 11,614 44,238 36,194 14,480 2,045 33.77%
-
Tax Rate 29.22% 35.37% 30.37% 26.10% 24.52% 28.31% 5.19% -
Total Cost 43,448 53,100 51,605 64,026 96,469 70,175 28,453 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 5,000 4,000 10,000 21,000 14,000 - - -
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 3.75% 2.66% 4.16% 16.69% 18.01% 9.78% 1.59% -
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 55.19 60.89 63.22 108.26 132.66 84.66 30.57 10.33%
EPS 11.74 7.79 11.61 44.24 36.19 14.48 2.05 33.72%
DPS 5.00 4.00 10.00 21.00 14.00 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 55.19 60.89 63.22 108.26 132.66 84.66 30.50 10.37%
EPS 11.74 7.79 11.61 44.24 36.19 14.48 2.05 33.72%
DPS 5.00 4.00 10.00 21.00 14.00 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 2.95 2.46 3.59 2.68 1.76 0.93 1.83 8.27%
P/EPS 13.88 19.26 19.55 6.56 6.44 5.46 24.06 -8.75%
EY 7.20 5.19 5.12 15.25 15.53 18.33 4.16 9.56%
DY 3.07 2.67 4.41 7.24 6.01 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 3.12 2.33 3.45 2.94 2.22 0.83 1.93 8.32%
P/EPS 14.65 18.23 18.77 7.19 8.12 4.83 25.35 -8.72%
EY 6.83 5.48 5.33 13.91 12.31 20.69 3.95 9.54%
DY 2.91 2.82 4.59 6.60 4.76 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