[CVIEW] YoY TTM Result on 31-May-2017 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
31-May-2017 [#2]
Profit Trend
QoQ- 10.39%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 122,996 273,527 117,775 155,385 108,424 139,973 248,541 -11.05%
PBT 28,172 96,792 34,127 40,643 24,918 52,524 116,247 -21.02%
Tax -8,367 -20,632 -10,222 -10,776 -7,586 -14,721 -30,409 -19.33%
NP 19,805 76,160 23,905 29,867 17,332 37,803 85,838 -21.66%
-
NP to SH 19,805 76,160 23,905 29,867 17,332 37,803 85,838 -21.66%
-
Tax Rate 29.70% 21.32% 29.95% 26.51% 30.44% 28.03% 26.16% -
Total Cost 103,191 197,367 93,870 125,518 91,092 102,170 162,703 -7.30%
-
Net Worth 413,999 397,000 331,999 313,000 293,000 278,999 265,000 7.71%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 8,000 5,000 - 11,000 7,000 14,029 31,000 -20.19%
Div Payout % 40.39% 6.57% - 36.83% 40.39% 37.11% 36.11% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 413,999 397,000 331,999 313,000 293,000 278,999 265,000 7.71%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 16.10% 27.84% 20.30% 19.22% 15.99% 27.01% 34.54% -
ROE 4.78% 19.18% 7.20% 9.54% 5.92% 13.55% 32.39% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 123.00 273.53 117.78 155.39 108.42 139.97 248.54 -11.05%
EPS 19.81 76.16 23.91 29.87 17.33 37.80 85.84 -21.66%
DPS 8.00 5.00 0.00 11.00 7.00 14.03 31.00 -20.19%
NAPS 4.14 3.97 3.32 3.13 2.93 2.79 2.65 7.71%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 123.00 273.53 117.78 155.39 108.42 139.97 248.54 -11.05%
EPS 19.81 76.16 23.91 29.87 17.33 37.80 85.84 -21.66%
DPS 8.00 5.00 0.00 11.00 7.00 14.03 31.00 -20.19%
NAPS 4.14 3.97 3.32 3.13 2.93 2.79 2.65 7.71%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 1.00 1.36 1.36 1.63 1.50 2.27 2.90 -
P/RPS 0.81 0.50 1.15 1.05 1.38 1.62 1.17 -5.93%
P/EPS 5.05 1.79 5.69 5.46 8.65 6.00 3.38 6.91%
EY 19.81 56.00 17.58 18.32 11.55 16.65 29.60 -6.46%
DY 8.00 3.68 0.00 6.75 4.67 6.18 10.69 -4.71%
P/NAPS 0.24 0.34 0.41 0.52 0.51 0.81 1.09 -22.27%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 20/07/20 25/07/19 27/07/18 25/07/17 26/07/16 28/07/15 22/07/14 -
Price 1.05 1.47 1.40 1.72 1.42 2.18 3.18 -
P/RPS 0.85 0.54 1.19 1.11 1.31 1.56 1.28 -6.58%
P/EPS 5.30 1.93 5.86 5.76 8.19 5.77 3.70 6.16%
EY 18.86 51.81 17.08 17.36 12.21 17.34 26.99 -5.79%
DY 7.62 3.40 0.00 6.40 4.93 6.44 9.75 -4.02%
P/NAPS 0.25 0.37 0.42 0.55 0.48 0.78 1.20 -22.98%

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