Highlights

[CARING] QoQ Annualized Quarter Result on 2014-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     138.63%    YoY -     -63.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 370,212 366,699 361,722 354,810 353,580 338,337 332,928 7.31%
  QoQ % 0.96% 1.38% 1.95% 0.35% 4.51% 1.62% -
  Horiz. % 111.20% 110.14% 108.65% 106.57% 106.20% 101.62% 100.00%
PBT 5,468 18,499 19,824 8,056 4,288 22,810 26,585 -65.06%
  QoQ % -70.44% -6.68% 146.08% 87.87% -81.20% -14.20% -
  Horiz. % 20.57% 69.58% 74.57% 30.30% 16.13% 85.80% 100.00%
Tax -1,532 -5,482 -5,550 -2,256 -1,200 -6,534 -6,646 -62.31%
  QoQ % 72.05% 1.24% -146.04% -88.00% 81.63% 1.70% -
  Horiz. % 23.05% 82.48% 83.51% 33.94% 18.05% 98.30% 100.00%
NP 3,936 13,017 14,273 5,800 3,088 16,276 19,938 -66.00%
  QoQ % -69.76% -8.80% 146.09% 87.82% -81.03% -18.37% -
  Horiz. % 19.74% 65.29% 71.59% 29.09% 15.49% 81.63% 100.00%
NP to SH 4,076 12,869 13,654 5,288 2,216 15,078 18,454 -63.36%
  QoQ % -68.33% -5.75% 158.22% 138.63% -85.30% -18.30% -
  Horiz. % 22.09% 69.73% 73.99% 28.65% 12.01% 81.70% 100.00%
Tax Rate 28.02 % 29.63 % 28.00 % 28.00 % 27.99 % 28.65 % 25.00 % 7.88%
  QoQ % -5.43% 5.82% 0.00% 0.04% -2.30% 14.60% -
  Horiz. % 112.08% 118.52% 112.00% 112.00% 111.96% 114.60% 100.00%
Total Cost 366,276 353,682 347,449 349,010 350,492 322,061 312,989 11.02%
  QoQ % 3.56% 1.79% -0.45% -0.42% 8.83% 2.90% -
  Horiz. % 117.03% 113.00% 111.01% 111.51% 111.98% 102.90% 100.00%
Net Worth 121,915 119,738 117,561 117,561 115,384 113,207 115,384 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 4,354 - - - 6,531 4,354 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% 100.00%
Div Payout % - % 33.83 % - % - % - % 43.32 % 23.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 83.64% -
  Horiz. % 0.00% 143.41% 0.00% 0.00% 0.00% 183.64% 100.00%
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 121,915 119,738 117,561 117,561 115,384 113,207 115,384 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 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
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 1.06 % 3.55 % 3.95 % 1.63 % 0.87 % 4.81 % 5.99 % -68.38%
  QoQ % -70.14% -10.13% 142.33% 87.36% -81.91% -19.70% -
  Horiz. % 17.70% 59.27% 65.94% 27.21% 14.52% 80.30% 100.00%
ROE 3.34 % 10.75 % 11.61 % 4.50 % 1.92 % 13.32 % 15.99 % -64.69%
  QoQ % -68.93% -7.41% 158.00% 134.38% -85.59% -16.70% -
  Horiz. % 20.89% 67.23% 72.61% 28.14% 12.01% 83.30% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 170.05 168.44 166.15 162.98 162.41 155.41 152.93 7.31%
  QoQ % 0.96% 1.38% 1.95% 0.35% 4.50% 1.62% -
  Horiz. % 111.19% 110.14% 108.64% 106.57% 106.20% 101.62% 100.00%
EPS 1.88 5.91 6.27 2.42 1.00 7.47 8.48 -63.27%
  QoQ % -68.19% -5.74% 159.09% 142.00% -86.61% -11.91% -
  Horiz. % 22.17% 69.69% 73.94% 28.54% 11.79% 88.09% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.5600 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 170.05 168.44 166.15 162.98 162.41 155.41 152.93 7.31%
  QoQ % 0.96% 1.38% 1.95% 0.35% 4.50% 1.62% -
  Horiz. % 111.19% 110.14% 108.64% 106.57% 106.20% 101.62% 100.00%
EPS 1.88 5.91 6.27 2.42 1.00 7.47 8.48 -63.27%
  QoQ % -68.19% -5.74% 159.09% 142.00% -86.61% -11.91% -
  Horiz. % 22.17% 69.69% 73.94% 28.54% 11.79% 88.09% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 150.00% 100.00%
NAPS 0.5600 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 3.73%
  QoQ % 1.82% 1.85% 0.00% 1.89% 1.92% -1.89% -
  Horiz. % 105.66% 103.77% 101.89% 101.89% 100.00% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 1.2100 1.0000 1.2900 1.2600 1.7900 2.1100 1.9600 -
P/RPS 0.71 0.59 0.78 0.77 1.10 1.36 1.28 -32.42%
  QoQ % 20.34% -24.36% 1.30% -30.00% -19.12% 6.25% -
  Horiz. % 55.47% 46.09% 60.94% 60.16% 85.94% 106.25% 100.00%
P/EPS 64.63 16.92 20.57 51.87 175.85 30.47 23.12 98.07%
  QoQ % 281.97% -17.74% -60.34% -70.50% 477.13% 31.79% -
  Horiz. % 279.54% 73.18% 88.97% 224.35% 760.60% 131.79% 100.00%
EY 1.55 5.91 4.86 1.93 0.57 3.28 4.32 -49.41%
  QoQ % -73.77% 21.60% 151.81% 238.60% -82.62% -24.07% -
  Horiz. % 35.88% 136.81% 112.50% 44.68% 13.19% 75.93% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 1.42 1.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 39.22% -
  Horiz. % 0.00% 196.08% 0.00% 0.00% 0.00% 139.22% 100.00%
P/NAPS 2.16 1.82 2.39 2.33 3.38 4.06 3.70 -30.08%
  QoQ % 18.68% -23.85% 2.58% -31.07% -16.75% 9.73% -
  Horiz. % 58.38% 49.19% 64.59% 62.97% 91.35% 109.73% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 28/07/15 28/04/15 27/01/15 29/10/14 31/07/14 25/04/14 -
Price 2.0600 1.1000 1.2000 1.1900 1.5400 2.1400 1.9900 -
P/RPS 1.21 0.65 0.72 0.73 0.95 1.38 1.30 -4.66%
  QoQ % 86.15% -9.72% -1.37% -23.16% -31.16% 6.15% -
  Horiz. % 93.08% 50.00% 55.38% 56.15% 73.08% 106.15% 100.00%
P/EPS 110.03 18.61 19.13 48.99 151.29 30.90 23.48 179.25%
  QoQ % 491.24% -2.72% -60.95% -67.62% 389.61% 31.60% -
  Horiz. % 468.61% 79.26% 81.47% 208.65% 644.34% 131.60% 100.00%
EY 0.91 5.37 5.23 2.04 0.66 3.24 4.26 -64.16%
  QoQ % -83.05% 2.68% 156.37% 209.09% -79.63% -23.94% -
  Horiz. % 21.36% 126.06% 122.77% 47.89% 15.49% 76.06% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 1.40 1.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 38.61% -
  Horiz. % 0.00% 180.20% 0.00% 0.00% 0.00% 138.61% 100.00%
P/NAPS 3.68 2.00 2.22 2.20 2.91 4.12 3.75 -1.24%
  QoQ % 84.00% -9.91% 0.91% -24.40% -29.37% 9.87% -
  Horiz. % 98.13% 53.33% 59.20% 58.67% 77.60% 109.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS