[CVIEW] YoY TTM Result on 31-May-2021 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-May-2021 [#2]
Profit Trend
QoQ- -15.44%
YoY- -46.83%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 155,982 102,296 54,305 86,264 122,996 273,527 117,775 4.78%
PBT 19,574 8,212 3,778 16,213 28,172 96,792 34,127 -8.84%
Tax -5,763 -3,097 -993 -5,683 -8,367 -20,632 -10,222 -9.10%
NP 13,811 5,115 2,785 10,530 19,805 76,160 23,905 -8.73%
-
NP to SH 13,811 5,115 2,785 10,530 19,805 76,160 23,905 -8.73%
-
Tax Rate 29.44% 37.71% 26.28% 35.05% 29.70% 21.32% 29.95% -
Total Cost 142,171 97,181 51,520 75,734 103,191 197,367 93,870 7.15%
-
Net Worth 417,999 411,000 413,000 415,000 413,999 397,000 331,999 3.91%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 9,500 7,000 9,000 5,000 8,000 5,000 - -
Div Payout % 68.79% 136.85% 323.16% 47.48% 40.39% 6.57% - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 417,999 411,000 413,000 415,000 413,999 397,000 331,999 3.91%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 8.85% 5.00% 5.13% 12.21% 16.10% 27.84% 20.30% -
ROE 3.30% 1.24% 0.67% 2.54% 4.78% 19.18% 7.20% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 155.98 102.30 54.31 86.26 123.00 273.53 117.78 4.78%
EPS 13.81 5.12 2.79 10.53 19.81 76.16 23.91 -8.73%
DPS 9.50 7.00 9.00 5.00 8.00 5.00 0.00 -
NAPS 4.18 4.11 4.13 4.15 4.14 3.97 3.32 3.91%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 155.98 102.30 54.31 86.26 123.00 273.53 117.78 4.78%
EPS 13.81 5.12 2.79 10.53 19.81 76.16 23.91 -8.73%
DPS 9.50 7.00 9.00 5.00 8.00 5.00 0.00 -
NAPS 4.18 4.11 4.13 4.15 4.14 3.97 3.32 3.91%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.44 0.995 1.03 1.15 1.00 1.36 1.36 -
P/RPS 0.92 0.97 1.90 1.33 0.81 0.50 1.15 -3.64%
P/EPS 10.43 19.45 36.98 10.92 5.05 1.79 5.69 10.61%
EY 9.59 5.14 2.70 9.16 19.81 56.00 17.58 -9.59%
DY 6.60 7.04 8.74 4.35 8.00 3.68 0.00 -
P/NAPS 0.34 0.24 0.25 0.28 0.24 0.34 0.41 -3.06%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 26/07/24 25/07/23 26/07/22 25/08/21 20/07/20 25/07/19 27/07/18 -
Price 1.61 1.05 0.995 1.07 1.05 1.47 1.40 -
P/RPS 1.03 1.03 1.83 1.24 0.85 0.54 1.19 -2.37%
P/EPS 11.66 20.53 35.73 10.16 5.30 1.93 5.86 12.13%
EY 8.58 4.87 2.80 9.84 18.86 51.81 17.08 -10.83%
DY 5.90 6.67 9.05 4.67 7.62 3.40 0.00 -
P/NAPS 0.39 0.26 0.24 0.26 0.25 0.37 0.42 -1.22%

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