[CVIEW] YoY TTM Result on 30-Nov-2014 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
30-Nov-2014 [#4]
Profit Trend
QoQ- -14.65%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 121,953 161,085 110,755 185,018 272,940 192,573 96,297 4.01%
PBT 40,034 36,107 29,546 95,703 104,342 52,740 11,483 23.11%
Tax -11,566 -10,192 -8,388 -25,276 -26,548 -14,719 -4,055 19.06%
NP 28,468 25,915 21,158 70,427 77,794 38,021 7,428 25.07%
-
NP to SH 28,468 25,915 21,158 70,427 77,794 38,021 7,428 25.07%
-
Tax Rate 28.89% 28.23% 28.39% 26.41% 25.44% 27.91% 35.31% -
Total Cost 93,485 135,170 89,597 114,591 195,146 154,552 88,869 0.84%
-
Net Worth 325,000 300,999 284,999 276,999 234,999 172,000 134,000 15.89%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - 15,000 3,029 28,000 35,000 - - -
Div Payout % - 57.88% 14.32% 39.76% 44.99% - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 325,000 300,999 284,999 276,999 234,999 172,000 134,000 15.89%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 23.34% 16.09% 19.10% 38.06% 28.50% 19.74% 7.71% -
ROE 8.76% 8.61% 7.42% 25.42% 33.10% 22.11% 5.54% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 121.95 161.09 110.76 185.02 272.94 192.57 96.30 4.01%
EPS 28.47 25.92 21.16 70.43 77.79 38.02 7.43 25.06%
DPS 0.00 15.00 3.03 28.00 35.00 0.00 0.00 -
NAPS 3.25 3.01 2.85 2.77 2.35 1.72 1.34 15.89%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 121.95 161.09 110.76 185.02 272.94 192.57 96.30 4.01%
EPS 28.47 25.92 21.16 70.43 77.79 38.02 7.43 25.06%
DPS 0.00 15.00 3.03 28.00 35.00 0.00 0.00 -
NAPS 3.25 3.01 2.85 2.77 2.35 1.72 1.34 15.89%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.55 1.49 1.61 2.80 2.60 1.05 0.61 -
P/RPS 1.27 0.92 1.45 1.51 0.95 0.55 0.63 12.38%
P/EPS 5.44 5.75 7.61 3.98 3.34 2.76 8.21 -6.62%
EY 18.37 17.39 13.14 25.15 29.92 36.21 12.18 7.08%
DY 0.00 10.07 1.88 10.00 13.46 0.00 0.00 -
P/NAPS 0.48 0.50 0.56 1.01 1.11 0.61 0.46 0.71%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/01/18 18/01/17 27/01/16 27/01/15 21/01/14 22/01/13 18/01/12 -
Price 1.68 1.51 1.60 2.85 3.25 1.12 0.65 -
P/RPS 1.38 0.94 1.44 1.54 1.19 0.58 0.67 12.78%
P/EPS 5.90 5.83 7.56 4.05 4.18 2.95 8.75 -6.35%
EY 16.95 17.16 13.22 24.71 23.94 33.95 11.43 6.78%
DY 0.00 9.93 1.89 9.82 10.77 0.00 0.00 -
P/NAPS 0.52 0.50 0.56 1.03 1.38 0.65 0.49 0.99%

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