[CVIEW] YoY TTM Result on 31-May-2012 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-May-2012 [#2]
Profit Trend
QoQ- 54.54%
YoY- 870.48%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 139,973 248,541 240,581 150,454 40,100 49,083 28,211 30.58%
PBT 52,524 116,247 80,494 29,525 -2,983 -2,742 -9,290 -
Tax -14,721 -30,409 -20,759 -9,662 405 -2,871 -120 122.82%
NP 37,803 85,838 59,735 19,863 -2,578 -5,613 -9,410 -
-
NP to SH 37,803 85,838 59,735 19,863 -2,578 -5,613 -9,410 -
-
Tax Rate 28.03% 26.16% 25.79% 32.72% - - - -
Total Cost 102,170 162,703 180,846 130,591 42,678 54,696 37,621 18.10%
-
Net Worth 278,999 265,000 200,999 148,000 129,339 128,436 136,702 12.61%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 14,029 31,000 18,000 - - - - -
Div Payout % 37.11% 36.11% 30.13% - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 278,999 265,000 200,999 148,000 129,339 128,436 136,702 12.61%
NOSH 100,000 100,000 100,000 100,000 100,263 98,043 99,782 0.03%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 27.01% 34.54% 24.83% 13.20% -6.43% -11.44% -33.36% -
ROE 13.55% 32.39% 29.72% 13.42% -1.99% -4.37% -6.88% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 139.97 248.54 240.58 150.45 39.99 50.06 28.27 30.53%
EPS 37.80 85.84 59.74 19.86 -2.57 -5.73 -9.43 -
DPS 14.03 31.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.65 2.01 1.48 1.29 1.31 1.37 12.57%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 139.97 248.54 240.58 150.45 40.10 49.08 28.21 30.58%
EPS 37.80 85.84 59.74 19.86 -2.58 -5.61 -9.41 -
DPS 14.03 31.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.65 2.01 1.48 1.2934 1.2844 1.367 12.62%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 2.27 2.90 2.33 0.79 0.56 0.60 0.70 -
P/RPS 1.62 1.17 0.97 0.53 1.40 1.20 2.48 -6.84%
P/EPS 6.00 3.38 3.90 3.98 -21.78 -10.48 -7.42 -
EY 16.65 29.60 25.64 25.14 -4.59 -9.54 -13.47 -
DY 6.18 10.69 7.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.09 1.16 0.53 0.43 0.46 0.51 8.01%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 28/07/15 22/07/14 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 -
Price 2.18 3.18 2.94 0.70 0.59 0.60 0.65 -
P/RPS 1.56 1.28 1.22 0.47 1.48 1.20 2.30 -6.26%
P/EPS 5.77 3.70 4.92 3.52 -22.95 -10.48 -6.89 -
EY 17.34 26.99 20.32 28.38 -4.36 -9.54 -14.51 -
DY 6.44 9.75 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.20 1.46 0.47 0.46 0.46 0.47 8.80%

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