Highlights

[CARING] QoQ Annualized Quarter Result on 2017-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 23-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 30-Nov-2017  [#2]
Profit Trend QoQ -     15.67%    YoY -     116.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 571,764 508,270 505,570 497,390 500,984 459,957 453,944 16.58%
  QoQ % 12.49% 0.53% 1.64% -0.72% 8.92% 1.32% -
  Horiz. % 125.95% 111.97% 111.37% 109.57% 110.36% 101.32% 100.00%
PBT 26,000 29,566 31,004 26,214 23,740 21,953 21,808 12.40%
  QoQ % -12.06% -4.64% 18.27% 10.42% 8.14% 0.66% -
  Horiz. % 119.22% 135.57% 142.17% 120.20% 108.86% 100.66% 100.00%
Tax -7,020 -6,242 -8,372 -7,078 -6,412 -5,164 -6,106 9.71%
  QoQ % -12.46% 25.44% -18.28% -10.39% -24.17% 15.44% -
  Horiz. % 114.96% 102.22% 137.10% 115.91% 105.00% 84.56% 100.00%
NP 18,980 23,324 22,632 19,136 17,328 16,789 15,701 13.44%
  QoQ % -18.62% 3.06% 18.27% 10.43% 3.21% 6.93% -
  Horiz. % 120.88% 148.55% 144.14% 121.88% 110.36% 106.93% 100.00%
NP to SH 16,352 18,560 16,922 15,056 13,016 13,130 11,692 24.98%
  QoQ % -11.90% 9.68% 12.40% 15.67% -0.87% 12.30% -
  Horiz. % 139.86% 158.74% 144.74% 128.77% 111.32% 112.30% 100.00%
Tax Rate 27.00 % 21.11 % 27.00 % 27.00 % 27.01 % 23.52 % 28.00 % -2.39%
  QoQ % 27.90% -21.81% 0.00% -0.04% 14.84% -16.00% -
  Horiz. % 96.43% 75.39% 96.43% 96.43% 96.46% 84.00% 100.00%
Total Cost 552,784 484,946 482,938 478,254 483,656 443,168 438,242 16.69%
  QoQ % 13.99% 0.42% 0.98% -1.12% 9.14% 1.12% -
  Horiz. % 126.14% 110.66% 110.20% 109.13% 110.36% 101.12% 100.00%
Net Worth 148,040 143,686 137,155 132,800 134,977 130,623 124,092 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 10,885 8,708 13,062 - 6,531 4,354 -
  QoQ % 0.00% 25.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 250.00% 200.00% 300.00% 0.00% 150.00% 100.00%
Div Payout % - % 58.65 % 51.46 % 86.76 % - % 49.74 % 37.24 % -
  QoQ % 0.00% 13.97% -40.69% 0.00% 0.00% 33.57% -
  Horiz. % 0.00% 157.49% 138.18% 232.98% 0.00% 133.57% 100.00%
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 148,040 143,686 137,155 132,800 134,977 130,623 124,092 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 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
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 3.32 % 4.59 % 4.48 % 3.85 % 3.46 % 3.65 % 3.46 % -2.71%
  QoQ % -27.67% 2.46% 16.36% 11.27% -5.21% 5.49% -
  Horiz. % 95.95% 132.66% 129.48% 111.27% 100.00% 105.49% 100.00%
ROE 11.05 % 12.92 % 12.34 % 11.34 % 9.64 % 10.05 % 9.42 % 11.19%
  QoQ % -14.47% 4.70% 8.82% 17.63% -4.08% 6.69% -
  Horiz. % 117.30% 137.15% 131.00% 120.38% 102.34% 106.69% 100.00%
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 262.63 233.47 232.23 228.47 230.12 211.27 208.51 16.58%
  QoQ % 12.49% 0.53% 1.65% -0.72% 8.92% 1.32% -
  Horiz. % 125.96% 111.97% 111.38% 109.57% 110.36% 101.32% 100.00%
EPS 7.52 8.53 7.77 6.92 5.96 6.03 5.37 25.09%
  QoQ % -11.84% 9.78% 12.28% 16.11% -1.16% 12.29% -
  Horiz. % 140.04% 158.85% 144.69% 128.86% 110.99% 112.29% 100.00%
DPS 0.00 5.00 4.00 6.00 0.00 3.00 2.00 -
  QoQ % 0.00% 25.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 250.00% 200.00% 300.00% 0.00% 150.00% 100.00%
NAPS 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 262.63 233.47 232.23 228.47 230.12 211.27 208.51 16.58%
  QoQ % 12.49% 0.53% 1.65% -0.72% 8.92% 1.32% -
  Horiz. % 125.96% 111.97% 111.38% 109.57% 110.36% 101.32% 100.00%
EPS 7.52 8.53 7.77 6.92 5.96 6.03 5.37 25.09%
  QoQ % -11.84% 9.78% 12.28% 16.11% -1.16% 12.29% -
  Horiz. % 140.04% 158.85% 144.69% 128.86% 110.99% 112.29% 100.00%
DPS 0.00 5.00 4.00 6.00 0.00 3.00 2.00 -
  QoQ % 0.00% 25.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 250.00% 200.00% 300.00% 0.00% 150.00% 100.00%
NAPS 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 1.6900 1.5500 1.6700 1.9200 1.7000 1.8100 1.3700 -
P/RPS 0.64 0.66 0.72 0.84 0.74 0.86 0.66 -2.03%
  QoQ % -3.03% -8.33% -14.29% 13.51% -13.95% 30.30% -
  Horiz. % 96.97% 100.00% 109.09% 127.27% 112.12% 130.30% 100.00%
P/EPS 22.50 18.18 21.48 27.76 28.43 30.01 25.51 -8.01%
  QoQ % 23.76% -15.36% -22.62% -2.36% -5.26% 17.64% -
  Horiz. % 88.20% 71.27% 84.20% 108.82% 111.45% 117.64% 100.00%
EY 4.44 5.50 4.65 3.60 3.52 3.33 3.92 8.63%
  QoQ % -19.27% 18.28% 29.17% 2.27% 5.71% -15.05% -
  Horiz. % 113.27% 140.31% 118.62% 91.84% 89.80% 84.95% 100.00%
DY 0.00 3.23 2.40 3.13 0.00 1.66 1.46 -
  QoQ % 0.00% 34.58% -23.32% 0.00% 0.00% 13.70% -
  Horiz. % 0.00% 221.23% 164.38% 214.38% 0.00% 113.70% 100.00%
P/NAPS 2.49 2.35 2.65 3.15 2.74 3.02 2.40 2.48%
  QoQ % 5.96% -11.32% -15.87% 14.96% -9.27% 25.83% -
  Horiz. % 103.75% 97.92% 110.42% 131.25% 114.17% 125.83% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 24/07/18 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 -
Price 1.7100 1.6500 1.5800 1.9000 1.8000 1.7000 1.4800 -
P/RPS 0.65 0.71 0.68 0.83 0.78 0.80 0.71 -5.70%
  QoQ % -8.45% 4.41% -18.07% 6.41% -2.50% 12.68% -
  Horiz. % 91.55% 100.00% 95.77% 116.90% 109.86% 112.68% 100.00%
P/EPS 22.77 19.35 20.33 27.47 30.11 28.19 27.56 -11.92%
  QoQ % 17.67% -4.82% -25.99% -8.77% 6.81% 2.29% -
  Horiz. % 82.62% 70.21% 73.77% 99.67% 109.25% 102.29% 100.00%
EY 4.39 5.17 4.92 3.64 3.32 3.55 3.63 13.47%
  QoQ % -15.09% 5.08% 35.16% 9.64% -6.48% -2.20% -
  Horiz. % 120.94% 142.42% 135.54% 100.28% 91.46% 97.80% 100.00%
DY 0.00 3.03 2.53 3.16 0.00 1.76 1.35 -
  QoQ % 0.00% 19.76% -19.94% 0.00% 0.00% 30.37% -
  Horiz. % 0.00% 224.44% 187.41% 234.07% 0.00% 130.37% 100.00%
P/NAPS 2.51 2.50 2.51 3.11 2.90 2.83 2.60 -2.31%
  QoQ % 0.40% -0.40% -19.29% 7.24% 2.47% 8.85% -
  Horiz. % 96.54% 96.15% 96.54% 119.62% 111.54% 108.85% 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
 
 

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