[CVIEW] YoY TTM Result on 31-Aug-2022 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
18-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2022
Quarter
31-Aug-2022 [#3]
Profit Trend
QoQ- -0.83%
YoY- -65.81%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 169,775 100,719 65,494 80,437 105,272 272,348 130,751 4.44%
PBT 23,780 9,166 3,632 12,768 25,121 90,228 38,710 -7.79%
Tax -5,507 -3,425 -870 -4,689 -7,739 -19,496 -10,692 -10.45%
NP 18,273 5,741 2,762 8,079 17,382 70,732 28,018 -6.86%
-
NP to SH 18,273 5,741 2,762 8,079 17,382 70,732 28,018 -6.86%
-
Tax Rate 23.16% 37.37% 23.95% 36.72% 30.81% 21.61% 27.62% -
Total Cost 151,502 94,978 62,732 72,358 87,890 201,616 102,733 6.68%
-
Net Worth 421,999 409,999 413,999 413,999 413,000 403,000 343,000 3.51%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 11,500 8,500 9,000 2,000 8,000 3,000 5,000 14.87%
Div Payout % 62.93% 148.06% 325.85% 24.76% 46.02% 4.24% 17.85% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 421,999 409,999 413,999 413,999 413,000 403,000 343,000 3.51%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 10.76% 5.70% 4.22% 10.04% 16.51% 25.97% 21.43% -
ROE 4.33% 1.40% 0.67% 1.95% 4.21% 17.55% 8.17% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 169.78 100.72 65.49 80.44 105.27 272.35 130.75 4.44%
EPS 18.27 5.74 2.76 8.08 17.38 70.73 28.02 -6.87%
DPS 11.50 8.50 9.00 2.00 8.00 3.00 5.00 14.87%
NAPS 4.22 4.10 4.14 4.14 4.13 4.03 3.43 3.51%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 169.78 100.72 65.49 80.44 105.27 272.35 130.75 4.44%
EPS 18.27 5.74 2.76 8.08 17.38 70.73 28.02 -6.87%
DPS 11.50 8.50 9.00 2.00 8.00 3.00 5.00 14.87%
NAPS 4.22 4.10 4.14 4.14 4.13 4.03 3.43 3.51%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 1.58 1.08 0.97 1.08 1.03 1.38 1.40 -
P/RPS 0.93 1.07 1.48 1.34 0.98 0.51 1.07 -2.30%
P/EPS 8.65 18.81 35.12 13.37 5.93 1.95 5.00 9.55%
EY 11.57 5.32 2.85 7.48 16.88 51.26 20.01 -8.71%
DY 7.28 7.87 9.28 1.85 7.77 2.17 3.57 12.59%
P/NAPS 0.37 0.26 0.23 0.26 0.25 0.34 0.41 -1.69%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 22/10/24 24/10/23 18/10/22 27/10/21 23/10/20 25/10/19 26/10/18 -
Price 1.66 1.06 0.94 1.12 1.00 1.25 1.20 -
P/RPS 0.98 1.05 1.44 1.39 0.95 0.46 0.92 1.05%
P/EPS 9.08 18.46 34.03 13.86 5.75 1.77 4.28 13.34%
EY 11.01 5.42 2.94 7.21 17.38 56.59 23.35 -11.76%
DY 6.93 8.02 9.57 1.79 8.00 2.40 4.17 8.82%
P/NAPS 0.39 0.26 0.23 0.27 0.24 0.31 0.35 1.81%

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