Highlights

[CARING] QoQ Annualized Quarter Result on 2018-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     20.21%    YoY -     30.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 653,024 599,234 567,474 564,486 571,764 508,270 505,570 18.55%
  QoQ % 8.98% 5.60% 0.53% -1.27% 12.49% 0.53% -
  Horiz. % 129.17% 118.53% 112.24% 111.65% 113.09% 100.53% 100.00%
PBT 27,112 33,965 36,290 32,468 26,000 29,566 31,004 -8.53%
  QoQ % -20.18% -6.41% 11.77% 24.88% -12.06% -4.64% -
  Horiz. % 87.45% 109.55% 117.05% 104.72% 83.86% 95.36% 100.00%
Tax -7,048 -8,316 -9,798 -8,766 -7,020 -6,242 -8,372 -10.81%
  QoQ % 15.25% 15.13% -11.78% -24.87% -12.46% 25.44% -
  Horiz. % 84.19% 99.33% 117.04% 104.71% 83.85% 74.56% 100.00%
NP 20,064 25,649 26,492 23,702 18,980 23,324 22,632 -7.70%
  QoQ % -21.77% -3.18% 11.77% 24.88% -18.62% 3.06% -
  Horiz. % 88.65% 113.33% 117.06% 104.73% 83.86% 103.06% 100.00%
NP to SH 16,724 20,728 20,669 19,656 16,352 18,560 16,922 -0.78%
  QoQ % -19.32% 0.28% 5.16% 20.21% -11.90% 9.68% -
  Horiz. % 98.83% 122.49% 122.14% 116.15% 96.63% 109.68% 100.00%
Tax Rate 26.00 % 24.48 % 27.00 % 27.00 % 27.00 % 21.11 % 27.00 % -2.48%
  QoQ % 6.21% -9.33% 0.00% 0.00% 27.90% -21.81% -
  Horiz. % 96.30% 90.67% 100.00% 100.00% 100.00% 78.19% 100.00%
Total Cost 632,960 573,585 540,982 540,784 552,784 484,946 482,938 19.70%
  QoQ % 10.35% 6.03% 0.04% -2.17% 13.99% 0.42% -
  Horiz. % 131.06% 118.77% 112.02% 111.98% 114.46% 100.42% 100.00%
Net Worth 154,571 152,394 148,040 141,509 148,040 143,686 137,155 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - 10,885 14,513 21,770 - 10,885 8,708 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 125.00% 166.67% 250.00% 0.00% 125.00% 100.00%
Div Payout % - % 52.52 % 70.22 % 110.76 % - % 58.65 % 51.46 % -
  QoQ % 0.00% -25.21% -36.60% 0.00% 0.00% 13.97% -
  Horiz. % 0.00% 102.06% 136.46% 215.24% 0.00% 113.97% 100.00%
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 154,571 152,394 148,040 141,509 148,040 143,686 137,155 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 3.07 % 4.28 % 4.67 % 4.20 % 3.32 % 4.59 % 4.48 % -22.22%
  QoQ % -28.27% -8.35% 11.19% 26.51% -27.67% 2.46% -
  Horiz. % 68.53% 95.54% 104.24% 93.75% 74.11% 102.46% 100.00%
ROE 10.82 % 13.60 % 13.96 % 13.89 % 11.05 % 12.92 % 12.34 % -8.37%
  QoQ % -20.44% -2.58% 0.50% 25.70% -14.47% 4.70% -
  Horiz. % 87.68% 110.21% 113.13% 112.56% 89.55% 104.70% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 299.96 275.25 260.66 259.29 262.63 233.47 232.23 18.55%
  QoQ % 8.98% 5.60% 0.53% -1.27% 12.49% 0.53% -
  Horiz. % 129.17% 118.52% 112.24% 111.65% 113.09% 100.53% 100.00%
EPS 7.68 9.52 9.49 9.02 7.52 8.53 7.77 -0.77%
  QoQ % -19.33% 0.32% 5.21% 19.95% -11.84% 9.78% -
  Horiz. % 98.84% 122.52% 122.14% 116.09% 96.78% 109.78% 100.00%
DPS 0.00 5.00 6.67 10.00 0.00 5.00 4.00 -
  QoQ % 0.00% -25.04% -33.30% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 125.00% 166.75% 250.00% 0.00% 125.00% 100.00%
NAPS 0.7100 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 299.96 275.25 260.66 259.29 262.63 233.47 232.23 18.55%
  QoQ % 8.98% 5.60% 0.53% -1.27% 12.49% 0.53% -
  Horiz. % 129.17% 118.52% 112.24% 111.65% 113.09% 100.53% 100.00%
EPS 7.68 9.52 9.49 9.02 7.52 8.53 7.77 -0.77%
  QoQ % -19.33% 0.32% 5.21% 19.95% -11.84% 9.78% -
  Horiz. % 98.84% 122.52% 122.14% 116.09% 96.78% 109.78% 100.00%
DPS 0.00 5.00 6.67 10.00 0.00 5.00 4.00 -
  QoQ % 0.00% -25.04% -33.30% 0.00% 0.00% 25.00% -
  Horiz. % 0.00% 125.00% 166.75% 250.00% 0.00% 125.00% 100.00%
NAPS 0.7100 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 2.2500 1.9200 1.9700 1.6500 1.6900 1.5500 1.6700 -
P/RPS 0.75 0.70 0.76 0.64 0.64 0.66 0.72 2.75%
  QoQ % 7.14% -7.89% 18.75% 0.00% -3.03% -8.33% -
  Horiz. % 104.17% 97.22% 105.56% 88.89% 88.89% 91.67% 100.00%
P/EPS 29.29 20.17 20.75 18.28 22.50 18.18 21.48 22.90%
  QoQ % 45.22% -2.80% 13.51% -18.76% 23.76% -15.36% -
  Horiz. % 136.36% 93.90% 96.60% 85.10% 104.75% 84.64% 100.00%
EY 3.41 4.96 4.82 5.47 4.44 5.50 4.65 -18.63%
  QoQ % -31.25% 2.90% -11.88% 23.20% -19.27% 18.28% -
  Horiz. % 73.33% 106.67% 103.66% 117.63% 95.48% 118.28% 100.00%
DY 0.00 2.60 3.38 6.06 0.00 3.23 2.40 -
  QoQ % 0.00% -23.08% -44.22% 0.00% 0.00% 34.58% -
  Horiz. % 0.00% 108.33% 140.83% 252.50% 0.00% 134.58% 100.00%
P/NAPS 3.17 2.74 2.90 2.54 2.49 2.35 2.65 12.65%
  QoQ % 15.69% -5.52% 14.17% 2.01% 5.96% -11.32% -
  Horiz. % 119.62% 103.40% 109.43% 95.85% 93.96% 88.68% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/10/19 25/07/19 25/04/19 24/01/19 30/10/18 24/07/18 25/04/18 -
Price 2.4500 1.9000 1.9300 1.6800 1.7100 1.6500 1.5800 -
P/RPS 0.82 0.69 0.74 0.65 0.65 0.71 0.68 13.25%
  QoQ % 18.84% -6.76% 13.85% 0.00% -8.45% 4.41% -
  Horiz. % 120.59% 101.47% 108.82% 95.59% 95.59% 104.41% 100.00%
P/EPS 31.89 19.96 20.33 18.61 22.77 19.35 20.33 34.89%
  QoQ % 59.77% -1.82% 9.24% -18.27% 17.67% -4.82% -
  Horiz. % 156.86% 98.18% 100.00% 91.54% 112.00% 95.18% 100.00%
EY 3.14 5.01 4.92 5.37 4.39 5.17 4.92 -25.81%
  QoQ % -37.33% 1.83% -8.38% 22.32% -15.09% 5.08% -
  Horiz. % 63.82% 101.83% 100.00% 109.15% 89.23% 105.08% 100.00%
DY 0.00 2.63 3.45 5.95 0.00 3.03 2.53 -
  QoQ % 0.00% -23.77% -42.02% 0.00% 0.00% 19.76% -
  Horiz. % 0.00% 103.95% 136.36% 235.18% 0.00% 119.76% 100.00%
P/NAPS 3.45 2.71 2.84 2.58 2.51 2.50 2.51 23.55%
  QoQ % 27.31% -4.58% 10.08% 2.79% 0.40% -0.40% -
  Horiz. % 137.45% 107.97% 113.15% 102.79% 100.00% 99.60% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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!
PARTNERS & BROKERS