Highlights

[CARING] QoQ Annualized Quarter Result on 2014-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 29-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-Aug-2014  [#1]
Profit Trend QoQ -     -85.30%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 366,699 361,722 354,810 353,580 338,337 332,928 335,456 6.12%
  QoQ % 1.38% 1.95% 0.35% 4.51% 1.62% -0.75% -
  Horiz. % 109.31% 107.83% 105.77% 105.40% 100.86% 99.25% 100.00%
PBT 18,499 19,824 8,056 4,288 22,810 26,585 21,666 -10.01%
  QoQ % -6.68% 146.08% 87.87% -81.20% -14.20% 22.71% -
  Horiz. % 85.38% 91.50% 37.18% 19.79% 105.28% 122.71% 100.00%
Tax -5,482 -5,550 -2,256 -1,200 -6,534 -6,646 -5,416 0.81%
  QoQ % 1.24% -146.04% -88.00% 81.63% 1.70% -22.72% -
  Horiz. % 101.22% 102.49% 41.65% 22.16% 120.64% 122.72% 100.00%
NP 13,017 14,273 5,800 3,088 16,276 19,938 16,250 -13.76%
  QoQ % -8.80% 146.09% 87.82% -81.03% -18.37% 22.70% -
  Horiz. % 80.10% 87.84% 35.69% 19.00% 100.16% 122.70% 100.00%
NP to SH 12,869 13,654 5,288 2,216 15,078 18,454 14,444 -7.41%
  QoQ % -5.75% 158.22% 138.63% -85.30% -18.30% 27.77% -
  Horiz. % 89.10% 94.54% 36.61% 15.34% 104.39% 127.77% 100.00%
Tax Rate 29.63 % 28.00 % 28.00 % 27.99 % 28.65 % 25.00 % 25.00 % 12.01%
  QoQ % 5.82% 0.00% 0.04% -2.30% 14.60% 0.00% -
  Horiz. % 118.52% 112.00% 112.00% 111.96% 114.60% 100.00% 100.00%
Total Cost 353,682 347,449 349,010 350,492 322,061 312,989 319,206 7.08%
  QoQ % 1.79% -0.45% -0.42% 8.83% 2.90% -1.95% -
  Horiz. % 110.80% 108.85% 109.34% 109.80% 100.89% 98.05% 100.00%
Net Worth 119,738 117,561 117,561 115,384 113,207 115,384 108,853 6.57%
  QoQ % 1.85% 0.00% 1.89% 1.92% -1.89% 6.00% -
  Horiz. % 110.00% 108.00% 108.00% 106.00% 104.00% 106.00% 100.00%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 4,354 - - - 6,531 4,354 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 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% 83.64% 0.00% -
  Horiz. % 143.41% 0.00% 0.00% 0.00% 183.64% 100.00% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 119,738 117,561 117,561 115,384 113,207 115,384 108,853 6.57%
  QoQ % 1.85% 0.00% 1.89% 1.92% -1.89% 6.00% -
  Horiz. % 110.00% 108.00% 108.00% 106.00% 104.00% 106.00% 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
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 3.55 % 3.95 % 1.63 % 0.87 % 4.81 % 5.99 % 4.84 % -18.68%
  QoQ % -10.13% 142.33% 87.36% -81.91% -19.70% 23.76% -
  Horiz. % 73.35% 81.61% 33.68% 17.98% 99.38% 123.76% 100.00%
ROE 10.75 % 11.61 % 4.50 % 1.92 % 13.32 % 15.99 % 13.27 % -13.11%
  QoQ % -7.41% 158.00% 134.38% -85.59% -16.70% 20.50% -
  Horiz. % 81.01% 87.49% 33.91% 14.47% 100.38% 120.50% 100.00%
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 168.44 166.15 162.98 162.41 155.41 152.93 154.09 6.12%
  QoQ % 1.38% 1.95% 0.35% 4.50% 1.62% -0.75% -
  Horiz. % 109.31% 107.83% 105.77% 105.40% 100.86% 99.25% 100.00%
EPS 5.91 6.27 2.42 1.00 7.47 8.48 6.64 -7.48%
  QoQ % -5.74% 159.09% 142.00% -86.61% -11.91% 27.71% -
  Horiz. % 89.01% 94.43% 36.45% 15.06% 112.50% 127.71% 100.00%
DPS 2.00 0.00 0.00 0.00 3.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 6.57%
  QoQ % 1.85% 0.00% 1.89% 1.92% -1.89% 6.00% -
  Horiz. % 110.00% 108.00% 108.00% 106.00% 104.00% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 168.44 166.15 162.98 162.41 155.41 152.93 154.09 6.12%
  QoQ % 1.38% 1.95% 0.35% 4.50% 1.62% -0.75% -
  Horiz. % 109.31% 107.83% 105.77% 105.40% 100.86% 99.25% 100.00%
EPS 5.91 6.27 2.42 1.00 7.47 8.48 6.64 -7.48%
  QoQ % -5.74% 159.09% 142.00% -86.61% -11.91% 27.71% -
  Horiz. % 89.01% 94.43% 36.45% 15.06% 112.50% 127.71% 100.00%
DPS 2.00 0.00 0.00 0.00 3.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 0.5500 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 6.57%
  QoQ % 1.85% 0.00% 1.89% 1.92% -1.89% 6.00% -
  Horiz. % 110.00% 108.00% 108.00% 106.00% 104.00% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/99 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.0000 1.2900 1.2600 1.7900 2.1100 1.9600 1.8100 -
P/RPS 0.59 0.78 0.77 1.10 1.36 1.28 1.17 -36.67%
  QoQ % -24.36% 1.30% -30.00% -19.12% 6.25% 9.40% -
  Horiz. % 50.43% 66.67% 65.81% 94.02% 116.24% 109.40% 100.00%
P/EPS 16.92 20.57 51.87 175.85 30.47 23.12 27.28 -27.29%
  QoQ % -17.74% -60.34% -70.50% 477.13% 31.79% -15.25% -
  Horiz. % 62.02% 75.40% 190.14% 644.61% 111.69% 84.75% 100.00%
EY 5.91 4.86 1.93 0.57 3.28 4.32 3.67 37.43%
  QoQ % 21.60% 151.81% 238.60% -82.62% -24.07% 17.71% -
  Horiz. % 161.04% 132.43% 52.59% 15.53% 89.37% 117.71% 100.00%
DY 2.00 0.00 0.00 0.00 1.42 1.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 39.22% 0.00% -
  Horiz. % 196.08% 0.00% 0.00% 0.00% 139.22% 100.00% -
P/NAPS 1.82 2.39 2.33 3.38 4.06 3.70 3.62 -36.80%
  QoQ % -23.85% 2.58% -31.07% -16.75% 9.73% 2.21% -
  Horiz. % 50.28% 66.02% 64.36% 93.37% 112.15% 102.21% 100.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/99 28/12/98 27/01/15 29/10/14 31/07/14 25/04/14 28/01/14 -
Price 1.1000 1.2000 1.1900 1.5400 2.1400 1.9900 2.0800 -
P/RPS 0.65 0.72 0.73 0.95 1.38 1.30 1.35 -38.60%
  QoQ % -9.72% -1.37% -23.16% -31.16% 6.15% -3.70% -
  Horiz. % 48.15% 53.33% 54.07% 70.37% 102.22% 96.30% 100.00%
P/EPS 18.61 19.13 48.99 151.29 30.90 23.48 31.35 -29.39%
  QoQ % -2.72% -60.95% -67.62% 389.61% 31.60% -25.10% -
  Horiz. % 59.36% 61.02% 156.27% 482.58% 98.56% 74.90% 100.00%
EY 5.37 5.23 2.04 0.66 3.24 4.26 3.19 41.56%
  QoQ % 2.68% 156.37% 209.09% -79.63% -23.94% 33.54% -
  Horiz. % 168.34% 163.95% 63.95% 20.69% 101.57% 133.54% 100.00%
DY 1.82 0.00 0.00 0.00 1.40 1.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 38.61% 0.00% -
  Horiz. % 180.20% 0.00% 0.00% 0.00% 138.61% 100.00% -
P/NAPS 2.00 2.22 2.20 2.91 4.12 3.75 4.16 -38.66%
  QoQ % -9.91% 0.91% -24.40% -29.37% 9.87% -9.86% -
  Horiz. % 48.08% 53.37% 52.88% 69.95% 99.04% 90.14% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS