[CVIEW] YoY TTM Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 29.56%
YoY- 283.26%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 102,593 159,317 270,987 218,050 119,972 29,472 54,583 11.07%
PBT 22,216 77,626 112,268 66,714 19,488 -5,961 -667 -
Tax -6,539 -20,942 -29,344 -17,453 -6,635 259 -2,647 16.25%
NP 15,677 56,684 82,924 49,261 12,853 -5,702 -3,314 -
-
NP to SH 15,677 56,684 82,924 49,261 12,853 -5,702 -3,314 -
-
Tax Rate 29.43% 26.98% 26.14% 26.16% 34.05% - - -
Total Cost 86,916 102,633 188,063 168,789 107,119 35,174 57,897 6.99%
-
Net Worth 288,000 285,999 256,999 185,000 139,905 100,192 133,153 13.70%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 3,000 21,029 32,000 10,000 - - - -
Div Payout % 19.14% 37.10% 38.59% 20.30% - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 288,000 285,999 256,999 185,000 139,905 100,192 133,153 13.70%
NOSH 100,000 100,000 100,000 100,000 99,932 100,192 100,115 -0.01%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 15.28% 35.58% 30.60% 22.59% 10.71% -19.35% -6.07% -
ROE 5.44% 19.82% 32.27% 26.63% 9.19% -5.69% -2.49% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 102.59 159.32 270.99 218.05 120.05 29.42 54.52 11.10%
EPS 15.68 56.68 82.92 49.26 12.86 -5.69 -3.31 -
DPS 3.00 21.03 32.00 10.00 0.00 0.00 0.00 -
NAPS 2.88 2.86 2.57 1.85 1.40 1.00 1.33 13.72%
Adjusted Per Share Value based on latest NOSH - 100,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 102.59 159.32 270.99 218.05 119.97 29.47 54.58 11.08%
EPS 15.68 56.68 82.92 49.26 12.85 -5.70 -3.31 -
DPS 3.00 21.03 32.00 10.00 0.00 0.00 0.00 -
NAPS 2.88 2.86 2.57 1.85 1.3991 1.0019 1.3315 13.70%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.53 2.63 2.68 1.22 0.66 0.50 0.60 -
P/RPS 1.49 1.65 0.99 0.56 0.55 1.70 1.10 5.18%
P/EPS 9.76 4.64 3.23 2.48 5.13 -8.79 -18.13 -
EY 10.25 21.55 30.94 40.38 19.49 -11.38 -5.52 -
DY 1.96 8.00 11.94 8.20 0.00 0.00 0.00 -
P/NAPS 0.53 0.92 1.04 0.66 0.47 0.50 0.45 2.76%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 30/04/15 23/04/14 25/04/13 25/04/12 28/04/11 28/04/10 -
Price 1.48 2.68 2.85 1.40 0.90 0.51 0.31 -
P/RPS 1.44 1.68 1.05 0.64 0.75 1.73 0.57 16.68%
P/EPS 9.44 4.73 3.44 2.84 7.00 -8.96 -9.37 -
EY 10.59 21.15 29.10 35.19 14.29 -11.16 -10.68 -
DY 2.03 7.85 11.23 7.14 0.00 0.00 0.00 -
P/NAPS 0.51 0.94 1.11 0.76 0.64 0.51 0.23 14.17%

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