[CVIEW] YoY TTM Result on 28-Feb-2017 [#1]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Apr-2017

Admission Sponsor

Sponsor

Financial Year

30-Nov-2017

Quarter

28-Feb-2017 [#1]

Profit Trend

QoQ- 4.4%

YoY- 72.58%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
TTM Result
Revenue	138,350	261,385	121,124	163,827	102,593	159,317	270,987	-10.59%
YoY %	-47.07%	115.80%	-26.07%	59.69%	-35.60%	-41.21%	-	-
Horiz. %	51.05%	96.46%	44.70%	60.46%	37.86%	58.79%	100.00%	-
PBT	28,458	95,896	39,123	37,243	22,216	77,626	112,268	-20.43%
YoY %	-70.32%	145.11%	5.05%	67.64%	-71.38%	-30.86%	-	-
Horiz. %	25.35%	85.42%	34.85%	33.17%	19.79%	69.14%	100.00%	-
Tax	-8,335	-20,966	-11,191	-10,187	-6,539	-20,942	-29,344	-18.90%
YoY %	60.25%	-87.35%	-9.86%	-55.79%	68.78%	28.63%	-	-
Horiz. %	28.40%	71.45%	38.14%	34.72%	22.28%	71.37%	100.00%	-
NP	20,123	74,930	27,932	27,056	15,677	56,684	82,924	-21.00%
YoY %	-73.14%	168.26%	3.24%	72.58%	-72.34%	-31.64%	-	-
Horiz. %	24.27%	90.36%	33.68%	32.63%	18.91%	68.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,123	74,930	27,932	27,056	15,677	56,684	82,924	-21.00%
YoY %	-73.14%	168.26%	3.24%	72.58%	-72.34%	-31.64%	-	-
Horiz. %	24.27%	90.36%	33.68%	32.63%	18.91%	68.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.29%	21.86%	28.60%	27.35%	29.43%	26.98%	26.14%	-
YoY %	33.99%	-23.57%	4.57%	-7.07%	9.08%	3.21%	-	-
Horiz. %	112.05%	83.63%	109.41%	104.63%	112.59%	103.21%	100.00%	-
Total Cost	118,227	186,455	93,192	136,771	86,916	102,633	188,063	-7.43%
YoY %	-36.59%	100.08%	-31.86%	57.36%	-15.31%	-45.43%	-	-
Horiz. %	62.87%	99.14%	49.55%	72.73%	46.22%	54.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	409,999	393,000	327,999	304,999	288,000	285,999	256,999	8.08%
YoY %	4.33%	19.82%	7.54%	5.90%	0.70%	11.28%	-	-
Horiz. %	159.53%	152.92%	127.63%	118.68%	112.06%	111.28%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Dividend
Div	8,000	5,000	-	15,000	3,000	21,029	32,000	-20.61%
YoY %	60.00%	0.00%	-	400.00%	-85.73%	-34.28%	-	-
Horiz. %	25.00%	15.62%	-	46.88%	9.38%	65.72%	100.00%	-
Div Payout %	39.76%	6.67%	-	55.44%	19.14%	37.10%	38.59%	-
YoY %	496.10%	0.00%	-	189.66%	-48.41%	-3.86%	-	-
Horiz. %	103.03%	17.28%	-	143.66%	49.60%	96.14%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Equity
Net Worth	409,999	393,000	327,999	304,999	288,000	285,999	256,999	8.08%
YoY %	4.33%	19.82%	7.54%	5.90%	0.70%	11.28%	-	-
Horiz. %	159.53%	152.92%	127.63%	118.68%	112.06%	111.28%	100.00%	-
NOSH	100,000	100,000	100,000	100,000	100,000	100,000	100,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Ratio Analysis
NP Margin	14.54%	28.67%	23.06%	16.51%	15.28%	35.58%	30.60%	-
YoY %	-49.28%	24.33%	39.67%	8.05%	-57.05%	16.27%	-	-
Horiz. %	47.52%	93.69%	75.36%	53.95%	49.93%	116.27%	100.00%	-
ROE	4.91%	19.07%	8.52%	8.87%	5.44%	19.82%	32.27%	-
YoY %	-74.25%	123.83%	-3.95%	63.05%	-72.55%	-38.58%	-	-
Horiz. %	15.22%	59.10%	26.40%	27.49%	16.86%	61.42%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Per Share
RPS	138.35	261.39	121.12	163.83	102.59	159.32	270.99	-10.59%
YoY %	-47.07%	115.81%	-26.07%	59.69%	-35.61%	-41.21%	-	-
Horiz. %	51.05%	96.46%	44.70%	60.46%	37.86%	58.79%	100.00%	-
EPS	20.12	74.93	27.93	27.06	15.68	56.68	82.92	-21.00%
YoY %	-73.15%	168.28%	3.22%	72.58%	-72.34%	-31.64%	-	-
Horiz. %	24.26%	90.36%	33.68%	32.63%	18.91%	68.36%	100.00%	-
DPS	8.00	5.00	0.00	15.00	3.00	21.03	32.00	-20.61%
YoY %	60.00%	0.00%	0.00%	400.00%	-85.73%	-34.28%	-	-
Horiz. %	25.00%	15.62%	0.00%	46.88%	9.38%	65.72%	100.00%	-
NAPS	4.10	3.93	3.28	3.05	2.88	2.86	2.57	8.08%
YoY %	4.33%	19.82%	7.54%	5.90%	0.70%	11.28%	-	-
Horiz. %	159.53%	152.92%	127.63%	118.68%	112.06%	111.28%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	138.35	261.39	121.12	163.83	102.59	159.32	270.99	-10.59%
YoY %	-47.07%	115.81%	-26.07%	59.69%	-35.61%	-41.21%	-	-
Horiz. %	51.05%	96.46%	44.70%	60.46%	37.86%	58.79%	100.00%	-
EPS	20.12	74.93	27.93	27.06	15.68	56.68	82.92	-21.00%
YoY %	-73.15%	168.28%	3.22%	72.58%	-72.34%	-31.64%	-	-
Horiz. %	24.26%	90.36%	33.68%	32.63%	18.91%	68.36%	100.00%	-
DPS	8.00	5.00	0.00	15.00	3.00	21.03	32.00	-20.61%
YoY %	60.00%	0.00%	0.00%	400.00%	-85.73%	-34.28%	-	-
Horiz. %	25.00%	15.62%	0.00%	46.88%	9.38%	65.72%	100.00%	-
NAPS	4.10	3.93	3.28	3.05	2.88	2.86	2.57	8.08%
YoY %	4.33%	19.82%	7.54%	5.90%	0.70%	11.28%	-	-
Horiz. %	159.53%	152.92%	127.63%	118.68%	112.06%	111.28%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/20	28/02/19	28/02/18	28/02/17	29/02/16	27/02/15	28/02/14	-
Price	1.42	1.49	1.60	1.60	1.53	2.63	2.68	-
P/RPS	1.03	0.57	1.32	0.98	1.49	1.65	0.99	0.66%
YoY %	80.70%	-56.82%	34.69%	-34.23%	-9.70%	66.67%	-	-
Horiz. %	104.04%	57.58%	133.33%	98.99%	150.51%	166.67%	100.00%	-
P/EPS	7.06	1.99	5.73	5.91	9.76	4.64	3.23	13.90%
YoY %	254.77%	-65.27%	-3.05%	-39.45%	110.34%	43.65%	-	-
Horiz. %	218.58%	61.61%	177.40%	182.97%	302.17%	143.65%	100.00%	-
EY	14.17	50.29	17.46	16.91	10.25	21.55	30.94	-12.19%
YoY %	-71.82%	188.03%	3.25%	64.98%	-52.44%	-30.35%	-	-
Horiz. %	45.80%	162.54%	56.43%	54.65%	33.13%	69.65%	100.00%	-
DY	5.63	3.36	0.00	9.38	1.96	8.00	11.94	-11.76%
YoY %	67.56%	0.00%	0.00%	378.57%	-75.50%	-33.00%	-	-
Horiz. %	47.15%	28.14%	0.00%	78.56%	16.42%	67.00%	100.00%	-
P/NAPS	0.35	0.38	0.49	0.52	0.53	0.92	1.04	-16.58%
YoY %	-7.89%	-22.45%	-5.77%	-1.89%	-42.39%	-11.54%	-	-
Horiz. %	33.65%	36.54%	47.12%	50.00%	50.96%	88.46%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Price Multiplier on Announcement Date
Date	10/06/20	25/04/19	26/04/18	25/04/17	26/04/16	30/04/15	23/04/14	-
Price	0.98	1.40	1.43	1.67	1.48	2.68	2.85	-
P/RPS	0.71	0.54	1.18	1.02	1.44	1.68	1.05	-6.30%
YoY %	31.48%	-54.24%	15.69%	-29.17%	-14.29%	60.00%	-	-
Horiz. %	67.62%	51.43%	112.38%	97.14%	137.14%	160.00%	100.00%	-
P/EPS	4.87	1.87	5.12	6.17	9.44	4.73	3.44	5.95%
YoY %	160.43%	-63.48%	-17.02%	-34.64%	99.58%	37.50%	-	-
Horiz. %	141.57%	54.36%	148.84%	179.36%	274.42%	137.50%	100.00%	-
EY	20.53	53.52	19.53	16.20	10.59	21.15	29.10	-5.64%
YoY %	-61.64%	174.04%	20.56%	52.97%	-49.93%	-27.32%	-	-
Horiz. %	70.55%	183.92%	67.11%	55.67%	36.39%	72.68%	100.00%	-
DY	8.16	3.57	0.00	8.98	2.03	7.85	11.23	-5.17%
YoY %	128.57%	0.00%	0.00%	342.36%	-74.14%	-30.10%	-	-
Horiz. %	72.66%	31.79%	0.00%	79.96%	18.08%	69.90%	100.00%	-
P/NAPS	0.24	0.36	0.44	0.55	0.51	0.94	1.11	-22.50%
YoY %	-33.33%	-18.18%	-20.00%	7.84%	-45.74%	-15.32%	-	-
Horiz. %	21.62%	32.43%	39.64%	49.55%	45.95%	84.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos