Highlights

[CARING] QoQ Annualized Quarter Result on 2014-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 25-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     27.77%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 354,810 353,580 338,337 332,928 335,456 0 0 -
  QoQ % 0.35% 4.51% 1.62% -0.75% 0.00% 0.00% -
  Horiz. % 105.77% 105.40% 100.86% 99.25% 100.00% - -
PBT 8,056 4,288 22,810 26,585 21,666 0 0 -
  QoQ % 87.87% -81.20% -14.20% 22.71% 0.00% 0.00% -
  Horiz. % 37.18% 19.79% 105.28% 122.71% 100.00% - -
Tax -2,256 -1,200 -6,534 -6,646 -5,416 0 0 -
  QoQ % -88.00% 81.63% 1.70% -22.72% 0.00% 0.00% -
  Horiz. % 41.65% 22.16% 120.64% 122.72% 100.00% - -
NP 5,800 3,088 16,276 19,938 16,250 0 0 -
  QoQ % 87.82% -81.03% -18.37% 22.70% 0.00% 0.00% -
  Horiz. % 35.69% 19.00% 100.16% 122.70% 100.00% - -
NP to SH 5,288 2,216 15,078 18,454 14,444 0 0 -
  QoQ % 138.63% -85.30% -18.30% 27.77% 0.00% 0.00% -
  Horiz. % 36.61% 15.34% 104.39% 127.77% 100.00% - -
Tax Rate 28.00 % 27.99 % 28.65 % 25.00 % 25.00 % - % - % -
  QoQ % 0.04% -2.30% 14.60% 0.00% 0.00% 0.00% -
  Horiz. % 112.00% 111.96% 114.60% 100.00% 100.00% - -
Total Cost 349,010 350,492 322,061 312,989 319,206 0 0 -
  QoQ % -0.42% 8.83% 2.90% -1.95% 0.00% 0.00% -
  Horiz. % 109.34% 109.80% 100.89% 98.05% 100.00% - -
Net Worth 117,561 115,384 113,207 115,384 108,853 - - -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 6,531 4,354 - - - -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% - - -
Div Payout % - % - % 43.32 % 23.59 % - % - % - % -
  QoQ % 0.00% 0.00% 83.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 183.64% 100.00% - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 117,561 115,384 113,207 115,384 108,853 - - -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 1.63 % 0.87 % 4.81 % 5.99 % 4.84 % - % - % -
  QoQ % 87.36% -81.91% -19.70% 23.76% 0.00% 0.00% -
  Horiz. % 33.68% 17.98% 99.38% 123.76% 100.00% - -
ROE 4.50 % 1.92 % 13.32 % 15.99 % 13.27 % - % - % -
  QoQ % 134.38% -85.59% -16.70% 20.50% 0.00% 0.00% -
  Horiz. % 33.91% 14.47% 100.38% 120.50% 100.00% - -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 162.98 162.41 155.41 152.93 154.09 - - -
  QoQ % 0.35% 4.50% 1.62% -0.75% 0.00% 0.00% -
  Horiz. % 105.77% 105.40% 100.86% 99.25% 100.00% - -
EPS 2.42 1.00 7.47 8.48 6.64 0.00 0.00 -
  QoQ % 142.00% -86.61% -11.91% 27.71% 0.00% 0.00% -
  Horiz. % 36.45% 15.06% 112.50% 127.71% 100.00% - -
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% - - -
NAPS 0.5400 0.5300 0.5200 0.5300 0.5000 - 0.0000 -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 162.98 162.41 155.41 152.93 154.09 - - -
  QoQ % 0.35% 4.50% 1.62% -0.75% 0.00% 0.00% -
  Horiz. % 105.77% 105.40% 100.86% 99.25% 100.00% - -
EPS 2.42 1.00 7.47 8.48 6.64 0.00 0.00 -
  QoQ % 142.00% -86.61% -11.91% 27.71% 0.00% 0.00% -
  Horiz. % 36.45% 15.06% 112.50% 127.71% 100.00% - -
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 100.00% - - -
NAPS 0.5400 0.5300 0.5200 0.5300 0.5000 - 0.0000 -
  QoQ % 1.89% 1.92% -1.89% 6.00% 0.00% 0.00% -
  Horiz. % 108.00% 106.00% 104.00% 106.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 - - -
Price 1.2600 1.7900 2.1100 1.9600 1.8100 0.0000 0.0000 -
P/RPS 0.77 1.10 1.36 1.28 1.17 0.00 0.00 -
  QoQ % -30.00% -19.12% 6.25% 9.40% 0.00% 0.00% -
  Horiz. % 65.81% 94.02% 116.24% 109.40% 100.00% - -
P/EPS 51.87 175.85 30.47 23.12 27.28 0.00 0.00 -
  QoQ % -70.50% 477.13% 31.79% -15.25% 0.00% 0.00% -
  Horiz. % 190.14% 644.61% 111.69% 84.75% 100.00% - -
EY 1.93 0.57 3.28 4.32 3.67 0.00 0.00 -
  QoQ % 238.60% -82.62% -24.07% 17.71% 0.00% 0.00% -
  Horiz. % 52.59% 15.53% 89.37% 117.71% 100.00% - -
DY 0.00 0.00 1.42 1.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 39.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 139.22% 100.00% - - -
P/NAPS 2.33 3.38 4.06 3.70 3.62 0.00 0.00 -
  QoQ % -31.07% -16.75% 9.73% 2.21% 0.00% 0.00% -
  Horiz. % 64.36% 93.37% 112.15% 102.21% 100.00% - -
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 29/10/14 31/07/14 25/04/14 28/01/14 - - -
Price 1.1900 1.5400 2.1400 1.9900 2.0800 0.0000 0.0000 -
P/RPS 0.73 0.95 1.38 1.30 1.35 0.00 0.00 -
  QoQ % -23.16% -31.16% 6.15% -3.70% 0.00% 0.00% -
  Horiz. % 54.07% 70.37% 102.22% 96.30% 100.00% - -
P/EPS 48.99 151.29 30.90 23.48 31.35 0.00 0.00 -
  QoQ % -67.62% 389.61% 31.60% -25.10% 0.00% 0.00% -
  Horiz. % 156.27% 482.58% 98.56% 74.90% 100.00% - -
EY 2.04 0.66 3.24 4.26 3.19 0.00 0.00 -
  QoQ % 209.09% -79.63% -23.94% 33.54% 0.00% 0.00% -
  Horiz. % 63.95% 20.69% 101.57% 133.54% 100.00% - -
DY 0.00 0.00 1.40 1.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 38.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.61% 100.00% - - -
P/NAPS 2.20 2.91 4.12 3.75 4.16 0.00 0.00 -
  QoQ % -24.40% -29.37% 9.87% -9.86% 0.00% 0.00% -
  Horiz. % 52.88% 69.95% 99.04% 90.14% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers