[CVIEW] YoY Quarter Result on 31-Aug-2013 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-Aug-2013 [#3]
Profit Trend
QoQ- 2.56%
YoY- 91.86%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 48,025 24,140 41,516 61,171 49,904 24,398 3,068 58.09%
PBT 11,754 4,175 22,001 26,172 14,159 3,022 -2,650 -
Tax -2,868 -1,088 -5,830 -6,677 -3,998 -2,359 -253 49.82%
NP 8,886 3,087 16,171 19,495 10,161 663 -2,903 -
-
NP to SH 8,886 3,087 16,171 19,495 10,161 663 -2,903 -
-
Tax Rate 24.40% 26.06% 26.50% 25.51% 28.24% 78.06% - -
Total Cost 39,139 21,053 25,345 41,676 39,743 23,735 5,971 36.76%
-
Net Worth 298,000 281,999 280,999 217,000 159,000 129,586 128,132 15.08%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 6,000 3,000 7,000 10,000 - - - -
Div Payout % 67.52% 97.18% 43.29% 51.30% - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 298,000 281,999 280,999 217,000 159,000 129,586 128,132 15.08%
NOSH 100,000 100,000 100,000 100,000 100,000 100,454 100,103 -0.01%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 18.50% 12.79% 38.95% 31.87% 20.36% 2.72% -94.62% -
ROE 2.98% 1.09% 5.75% 8.98% 6.39% 0.51% -2.27% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 48.03 24.14 41.52 61.17 49.90 24.29 3.06 58.16%
EPS 8.89 3.09 16.17 19.50 10.16 0.66 -2.90 -
DPS 6.00 3.00 7.00 10.00 0.00 0.00 0.00 -
NAPS 2.98 2.82 2.81 2.17 1.59 1.29 1.28 15.10%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 48.03 24.14 41.52 61.17 49.90 24.40 3.07 58.08%
EPS 8.89 3.09 16.17 19.50 10.16 0.66 -2.90 -
DPS 6.00 3.00 7.00 10.00 0.00 0.00 0.00 -
NAPS 2.98 2.82 2.81 2.17 1.59 1.2959 1.2813 15.09%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.37 1.52 3.13 2.39 0.75 0.595 0.60 -
P/RPS 2.85 6.30 7.54 3.91 1.50 2.45 19.58 -27.45%
P/EPS 15.42 49.24 19.36 12.26 7.38 89.75 -20.69 -
EY 6.49 2.03 5.17 8.16 13.55 1.11 -4.83 -
DY 4.38 1.97 2.24 4.18 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 1.11 1.10 0.47 0.46 0.47 -0.35%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 22/10/15 21/10/14 22/10/13 23/10/12 27/10/11 27/10/10 -
Price 1.48 1.66 2.90 2.37 0.82 0.62 0.52 -
P/RPS 3.08 6.88 6.99 3.87 1.64 2.55 16.97 -24.73%
P/EPS 16.66 53.77 17.93 12.16 8.07 93.52 -17.93 -
EY 6.00 1.86 5.58 8.23 12.39 1.07 -5.58 -
DY 4.05 1.81 2.41 4.22 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 1.03 1.09 0.52 0.48 0.41 3.35%

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