Highlights

[CARING] QoQ Annualized Quarter Result on 2016-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 30-Nov-2016  [#2]
Profit Trend QoQ -     141.68%    YoY -     18.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 500,984 459,957 453,944 449,600 443,752 402,569 392,318 17.65%
  QoQ % 8.92% 1.32% 0.97% 1.32% 10.23% 2.61% -
  Horiz. % 127.70% 117.24% 115.71% 114.60% 113.11% 102.61% 100.00%
PBT 23,740 21,953 21,808 13,324 6,100 12,231 9,806 80.00%
  QoQ % 8.14% 0.66% 63.67% 118.43% -50.13% 24.72% -
  Horiz. % 242.08% 223.86% 222.38% 135.87% 62.20% 124.72% 100.00%
Tax -6,412 -5,164 -6,106 -3,730 -1,708 -3,680 -2,745 75.76%
  QoQ % -24.17% 15.44% -63.72% -118.38% 53.59% -34.05% -
  Horiz. % 233.56% 188.10% 222.44% 135.87% 62.21% 134.05% 100.00%
NP 17,328 16,789 15,701 9,594 4,392 8,551 7,061 81.63%
  QoQ % 3.21% 6.93% 63.66% 118.44% -48.64% 21.10% -
  Horiz. % 245.39% 237.76% 222.36% 135.87% 62.20% 121.10% 100.00%
NP to SH 13,016 13,130 11,692 6,970 2,884 7,289 6,066 66.12%
  QoQ % -0.87% 12.30% 67.75% 141.68% -60.43% 20.15% -
  Horiz. % 214.55% 216.43% 192.73% 114.89% 47.54% 120.15% 100.00%
Tax Rate 27.01 % 23.52 % 28.00 % 27.99 % 28.00 % 30.09 % 27.99 % -2.34%
  QoQ % 14.84% -16.00% 0.04% -0.04% -6.95% 7.50% -
  Horiz. % 96.50% 84.03% 100.04% 100.00% 100.04% 107.50% 100.00%
Total Cost 483,656 443,168 438,242 440,006 439,360 394,018 385,257 16.33%
  QoQ % 9.14% 1.12% -0.40% 0.15% 11.51% 2.27% -
  Horiz. % 125.54% 115.03% 113.75% 114.21% 114.04% 102.27% 100.00%
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 6,531 4,354 6,531 - 3,265 - -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 133.33% 200.00% 0.00% 100.00% -
Div Payout % - % 49.74 % 37.24 % 93.70 % - % 44.80 % - % -
  QoQ % 0.00% 33.57% -60.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.03% 83.13% 209.15% 0.00% 100.00% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 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
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.46 % 3.65 % 3.46 % 2.13 % 0.99 % 2.12 % 1.80 % 54.41%
  QoQ % -5.21% 5.49% 62.44% 115.15% -53.30% 17.78% -
  Horiz. % 192.22% 202.78% 192.22% 118.33% 55.00% 117.78% 100.00%
ROE 9.64 % 10.05 % 9.42 % 5.72 % 2.32 % 5.98 % 5.07 % 53.30%
  QoQ % -4.08% 6.69% 64.69% 146.55% -61.20% 17.95% -
  Horiz. % 190.14% 198.22% 185.80% 112.82% 45.76% 117.95% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 230.12 211.27 208.51 206.52 203.83 184.91 180.21 17.65%
  QoQ % 8.92% 1.32% 0.96% 1.32% 10.23% 2.61% -
  Horiz. % 127.70% 117.24% 115.70% 114.60% 113.11% 102.61% 100.00%
EPS 5.96 6.03 5.37 3.20 1.32 3.35 2.79 65.64%
  QoQ % -1.16% 12.29% 67.81% 142.42% -60.60% 20.07% -
  Horiz. % 213.62% 216.13% 192.47% 114.70% 47.31% 120.07% 100.00%
DPS 0.00 3.00 2.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 133.33% 200.00% 0.00% 100.00% -
NAPS 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 230.12 211.27 208.51 206.52 203.83 184.91 180.21 17.65%
  QoQ % 8.92% 1.32% 0.96% 1.32% 10.23% 2.61% -
  Horiz. % 127.70% 117.24% 115.70% 114.60% 113.11% 102.61% 100.00%
EPS 5.96 6.03 5.37 3.20 1.32 3.35 2.79 65.64%
  QoQ % -1.16% 12.29% 67.81% 142.42% -60.60% 20.07% -
  Horiz. % 213.62% 216.13% 192.47% 114.70% 47.31% 120.07% 100.00%
DPS 0.00 3.00 2.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 133.33% 200.00% 0.00% 100.00% -
NAPS 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.7000 1.8100 1.3700 1.3500 1.5600 1.7500 2.0000 -
P/RPS 0.74 0.86 0.66 0.65 0.77 0.95 1.11 -23.63%
  QoQ % -13.95% 30.30% 1.54% -15.58% -18.95% -14.41% -
  Horiz. % 66.67% 77.48% 59.46% 58.56% 69.37% 85.59% 100.00%
P/EPS 28.43 30.01 25.51 42.17 117.76 52.27 71.77 -45.97%
  QoQ % -5.26% 17.64% -39.51% -64.19% 125.29% -27.17% -
  Horiz. % 39.61% 41.81% 35.54% 58.76% 164.08% 72.83% 100.00%
EY 3.52 3.33 3.92 2.37 0.85 1.91 1.39 85.47%
  QoQ % 5.71% -15.05% 65.40% 178.82% -55.50% 37.41% -
  Horiz. % 253.24% 239.57% 282.01% 170.50% 61.15% 137.41% 100.00%
DY 0.00 1.66 1.46 2.22 0.00 0.86 0.00 -
  QoQ % 0.00% 13.70% -34.23% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.02% 169.77% 258.14% 0.00% 100.00% -
P/NAPS 2.74 3.02 2.40 2.41 2.74 3.13 3.64 -17.21%
  QoQ % -9.27% 25.83% -0.41% -12.04% -12.46% -14.01% -
  Horiz. % 75.27% 82.97% 65.93% 66.21% 75.27% 85.99% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 27/04/16 -
Price 1.8000 1.7000 1.4800 1.3600 1.4100 1.6700 1.8000 -
P/RPS 0.78 0.80 0.71 0.66 0.69 0.90 1.00 -15.23%
  QoQ % -2.50% 12.68% 7.58% -4.35% -23.33% -10.00% -
  Horiz. % 78.00% 80.00% 71.00% 66.00% 69.00% 90.00% 100.00%
P/EPS 30.11 28.19 27.56 42.48 106.44 49.88 64.59 -39.79%
  QoQ % 6.81% 2.29% -35.12% -60.09% 113.39% -22.77% -
  Horiz. % 46.62% 43.64% 42.67% 65.77% 164.79% 77.23% 100.00%
EY 3.32 3.55 3.63 2.35 0.94 2.00 1.55 65.93%
  QoQ % -6.48% -2.20% 54.47% 150.00% -53.00% 29.03% -
  Horiz. % 214.19% 229.03% 234.19% 151.61% 60.65% 129.03% 100.00%
DY 0.00 1.76 1.35 2.21 0.00 0.90 0.00 -
  QoQ % 0.00% 30.37% -38.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.56% 150.00% 245.56% 0.00% 100.00% -
P/NAPS 2.90 2.83 2.60 2.43 2.47 2.98 3.27 -7.67%
  QoQ % 2.47% 8.85% 7.00% -1.62% -17.11% -8.87% -
  Horiz. % 88.69% 86.54% 79.51% 74.31% 75.54% 91.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS