Highlights

[CARING] QoQ Annualized Quarter Result on 2017-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     67.75%    YoY -     92.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 497,390 500,984 459,957 453,944 449,600 443,752 402,569 15.13%
  QoQ % -0.72% 8.92% 1.32% 0.97% 1.32% 10.23% -
  Horiz. % 123.55% 124.45% 114.26% 112.76% 111.68% 110.23% 100.00%
PBT 26,214 23,740 21,953 21,808 13,324 6,100 12,231 66.15%
  QoQ % 10.42% 8.14% 0.66% 63.67% 118.43% -50.13% -
  Horiz. % 214.32% 194.10% 179.49% 178.30% 108.94% 49.87% 100.00%
Tax -7,078 -6,412 -5,164 -6,106 -3,730 -1,708 -3,680 54.60%
  QoQ % -10.39% -24.17% 15.44% -63.72% -118.38% 53.59% -
  Horiz. % 192.34% 174.24% 140.33% 165.94% 101.36% 46.41% 100.00%
NP 19,136 17,328 16,789 15,701 9,594 4,392 8,551 71.01%
  QoQ % 10.43% 3.21% 6.93% 63.66% 118.44% -48.64% -
  Horiz. % 223.79% 202.64% 196.34% 183.62% 112.20% 51.36% 100.00%
NP to SH 15,056 13,016 13,130 11,692 6,970 2,884 7,289 62.12%
  QoQ % 15.67% -0.87% 12.30% 67.75% 141.68% -60.43% -
  Horiz. % 206.56% 178.57% 180.13% 160.41% 95.62% 39.57% 100.00%
Tax Rate 27.00 % 27.01 % 23.52 % 28.00 % 27.99 % 28.00 % 30.09 % -6.96%
  QoQ % -0.04% 14.84% -16.00% 0.04% -0.04% -6.95% -
  Horiz. % 89.73% 89.76% 78.17% 93.05% 93.02% 93.05% 100.00%
Total Cost 478,254 483,656 443,168 438,242 440,006 439,360 394,018 13.77%
  QoQ % -1.12% 9.14% 1.12% -0.40% 0.15% 11.51% -
  Horiz. % 121.38% 122.75% 112.47% 111.22% 111.67% 111.51% 100.00%
Net Worth 132,800 134,977 130,623 124,092 121,915 124,092 121,915 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 13,062 - 6,531 4,354 6,531 - 3,265 151.77%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 133.33% 200.00% 0.00% 100.00%
Div Payout % 86.76 % - % 49.74 % 37.24 % 93.70 % - % 44.80 % 55.31%
  QoQ % 0.00% 0.00% 33.57% -60.26% 0.00% 0.00% -
  Horiz. % 193.66% 0.00% 111.03% 83.13% 209.15% 0.00% 100.00%
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 132,800 134,977 130,623 124,092 121,915 124,092 121,915 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 3.85 % 3.46 % 3.65 % 3.46 % 2.13 % 0.99 % 2.12 % 48.80%
  QoQ % 11.27% -5.21% 5.49% 62.44% 115.15% -53.30% -
  Horiz. % 181.60% 163.21% 172.17% 163.21% 100.47% 46.70% 100.00%
ROE 11.34 % 9.64 % 10.05 % 9.42 % 5.72 % 2.32 % 5.98 % 53.15%
  QoQ % 17.63% -4.08% 6.69% 64.69% 146.55% -61.20% -
  Horiz. % 189.63% 161.20% 168.06% 157.53% 95.65% 38.80% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 228.47 230.12 211.27 208.51 206.52 203.83 184.91 15.13%
  QoQ % -0.72% 8.92% 1.32% 0.96% 1.32% 10.23% -
  Horiz. % 123.56% 124.45% 114.26% 112.76% 111.69% 110.23% 100.00%
EPS 6.92 5.96 6.03 5.37 3.20 1.32 3.35 62.12%
  QoQ % 16.11% -1.16% 12.29% 67.81% 142.42% -60.60% -
  Horiz. % 206.57% 177.91% 180.00% 160.30% 95.52% 39.40% 100.00%
DPS 6.00 0.00 3.00 2.00 3.00 0.00 1.50 151.77%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 228.47 230.12 211.27 208.51 206.52 203.83 184.91 15.13%
  QoQ % -0.72% 8.92% 1.32% 0.96% 1.32% 10.23% -
  Horiz. % 123.56% 124.45% 114.26% 112.76% 111.69% 110.23% 100.00%
EPS 6.92 5.96 6.03 5.37 3.20 1.32 3.35 62.12%
  QoQ % 16.11% -1.16% 12.29% 67.81% 142.42% -60.60% -
  Horiz. % 206.57% 177.91% 180.00% 160.30% 95.52% 39.40% 100.00%
DPS 6.00 0.00 3.00 2.00 3.00 0.00 1.50 151.77%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 200.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.9200 1.7000 1.8100 1.3700 1.3500 1.5600 1.7500 -
P/RPS 0.84 0.74 0.86 0.66 0.65 0.77 0.95 -7.87%
  QoQ % 13.51% -13.95% 30.30% 1.54% -15.58% -18.95% -
  Horiz. % 88.42% 77.89% 90.53% 69.47% 68.42% 81.05% 100.00%
P/EPS 27.76 28.43 30.01 25.51 42.17 117.76 52.27 -34.39%
  QoQ % -2.36% -5.26% 17.64% -39.51% -64.19% 125.29% -
  Horiz. % 53.11% 54.39% 57.41% 48.80% 80.68% 225.29% 100.00%
EY 3.60 3.52 3.33 3.92 2.37 0.85 1.91 52.53%
  QoQ % 2.27% 5.71% -15.05% 65.40% 178.82% -55.50% -
  Horiz. % 188.48% 184.29% 174.35% 205.24% 124.08% 44.50% 100.00%
DY 3.13 0.00 1.66 1.46 2.22 0.00 0.86 136.42%
  QoQ % 0.00% 0.00% 13.70% -34.23% 0.00% 0.00% -
  Horiz. % 363.95% 0.00% 193.02% 169.77% 258.14% 0.00% 100.00%
P/NAPS 3.15 2.74 3.02 2.40 2.41 2.74 3.13 0.43%
  QoQ % 14.96% -9.27% 25.83% -0.41% -12.04% -12.46% -
  Horiz. % 100.64% 87.54% 96.49% 76.68% 77.00% 87.54% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 -
Price 1.9000 1.8000 1.7000 1.4800 1.3600 1.4100 1.6700 -
P/RPS 0.83 0.78 0.80 0.71 0.66 0.69 0.90 -5.25%
  QoQ % 6.41% -2.50% 12.68% 7.58% -4.35% -23.33% -
  Horiz. % 92.22% 86.67% 88.89% 78.89% 73.33% 76.67% 100.00%
P/EPS 27.47 30.11 28.19 27.56 42.48 106.44 49.88 -32.79%
  QoQ % -8.77% 6.81% 2.29% -35.12% -60.09% 113.39% -
  Horiz. % 55.07% 60.36% 56.52% 55.25% 85.16% 213.39% 100.00%
EY 3.64 3.32 3.55 3.63 2.35 0.94 2.00 49.01%
  QoQ % 9.64% -6.48% -2.20% 54.47% 150.00% -53.00% -
  Horiz. % 182.00% 166.00% 177.50% 181.50% 117.50% 47.00% 100.00%
DY 3.16 0.00 1.76 1.35 2.21 0.00 0.90 130.83%
  QoQ % 0.00% 0.00% 30.37% -38.91% 0.00% 0.00% -
  Horiz. % 351.11% 0.00% 195.56% 150.00% 245.56% 0.00% 100.00%
P/NAPS 3.11 2.90 2.83 2.60 2.43 2.47 2.98 2.88%
  QoQ % 7.24% 2.47% 8.85% 7.00% -1.62% -17.11% -
  Horiz. % 104.36% 97.32% 94.97% 87.25% 81.54% 82.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
2. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS