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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS