Highlights

[CARING] QoQ Annualized Quarter Result on 2015-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -68.33%    YoY -     83.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 392,318 392,318 381,682 370,212 366,699 361,722 354,810 8.38%
  QoQ % 0.00% 2.79% 3.10% 0.96% 1.38% 1.95% -
  Horiz. % 110.57% 110.57% 107.57% 104.34% 103.35% 101.95% 100.00%
PBT 9,806 9,806 8,468 5,468 18,499 19,824 8,056 17.05%
  QoQ % 0.00% 15.81% 54.86% -70.44% -6.68% 146.08% -
  Horiz. % 121.73% 121.73% 105.11% 67.87% 229.63% 246.08% 100.00%
Tax -2,745 -2,745 -2,374 -1,532 -5,482 -5,550 -2,256 17.02%
  QoQ % 0.00% -15.64% -54.96% 72.05% 1.24% -146.04% -
  Horiz. % 121.69% 121.69% 105.23% 67.91% 243.00% 246.04% 100.00%
NP 7,061 7,061 6,094 3,936 13,017 14,273 5,800 17.06%
  QoQ % 0.00% 15.87% 54.83% -69.76% -8.80% 146.09% -
  Horiz. % 121.75% 121.75% 105.07% 67.86% 224.43% 246.09% 100.00%
NP to SH 6,066 6,066 5,868 4,076 12,869 13,654 5,288 11.62%
  QoQ % 0.00% 3.39% 43.96% -68.33% -5.75% 158.22% -
  Horiz. % 114.73% 114.73% 110.97% 77.08% 243.36% 258.22% 100.00%
Tax Rate 27.99 % 27.99 % 28.03 % 28.02 % 29.63 % 28.00 % 28.00 % -0.03%
  QoQ % 0.00% -0.14% 0.04% -5.43% 5.82% 0.00% -
  Horiz. % 99.96% 99.96% 100.11% 100.07% 105.82% 100.00% 100.00%
Total Cost 385,257 385,257 375,588 366,276 353,682 347,449 349,010 8.23%
  QoQ % 0.00% 2.57% 2.54% 3.56% 1.79% -0.45% -
  Horiz. % 110.39% 110.39% 107.62% 104.95% 101.34% 99.55% 100.00%
Net Worth 119,738 - 119,738 121,915 119,738 117,561 117,561 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - 5,805 - - 4,354 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 100.00% - -
Div Payout % - % 95.70 % - % - % 33.83 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 282.88% 0.00% 0.00% 100.00% - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 119,738 - 119,738 121,915 119,738 117,561 117,561 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 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
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 1.80 % 1.80 % 1.60 % 1.06 % 3.55 % 3.95 % 1.63 % 8.26%
  QoQ % 0.00% 12.50% 50.94% -70.14% -10.13% 142.33% -
  Horiz. % 110.43% 110.43% 98.16% 65.03% 217.79% 242.33% 100.00%
ROE 5.07 % - % 4.90 % 3.34 % 10.75 % 11.61 % 4.50 % 10.02%
  QoQ % 0.00% 0.00% 46.71% -68.93% -7.41% 158.00% -
  Horiz. % 112.67% 0.00% 108.89% 74.22% 238.89% 258.00% 100.00%
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 180.21 180.21 175.32 170.05 168.44 166.15 162.98 8.38%
  QoQ % 0.00% 2.79% 3.10% 0.96% 1.38% 1.95% -
  Horiz. % 110.57% 110.57% 107.57% 104.34% 103.35% 101.95% 100.00%
EPS 2.79 2.79 2.70 1.88 5.91 6.27 2.42 12.06%
  QoQ % 0.00% 3.33% 43.62% -68.19% -5.74% 159.09% -
  Horiz. % 115.29% 115.29% 111.57% 77.69% 244.21% 259.09% 100.00%
DPS 0.00 2.67 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.50% 0.00% 0.00% 100.00% - -
NAPS 0.5500 - 0.5500 0.5600 0.5500 0.5400 0.5400 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 180.21 180.21 175.32 170.05 168.44 166.15 162.98 8.38%
  QoQ % 0.00% 2.79% 3.10% 0.96% 1.38% 1.95% -
  Horiz. % 110.57% 110.57% 107.57% 104.34% 103.35% 101.95% 100.00%
EPS 2.79 2.79 2.70 1.88 5.91 6.27 2.42 12.06%
  QoQ % 0.00% 3.33% 43.62% -68.19% -5.74% 159.09% -
  Horiz. % 115.29% 115.29% 111.57% 77.69% 244.21% 259.09% 100.00%
DPS 0.00 2.67 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.50% 0.00% 0.00% 100.00% - -
NAPS 0.5500 - 0.5500 0.5600 0.5500 0.5400 0.5400 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.0000 2.0000 2.0400 1.2100 1.0000 1.2900 1.2600 -
P/RPS 1.11 1.11 1.16 0.71 0.59 0.78 0.77 34.01%
  QoQ % 0.00% -4.31% 63.38% 20.34% -24.36% 1.30% -
  Horiz. % 144.16% 144.16% 150.65% 92.21% 76.62% 101.30% 100.00%
P/EPS 71.77 71.77 75.69 64.63 16.92 20.57 51.87 29.68%
  QoQ % 0.00% -5.18% 17.11% 281.97% -17.74% -60.34% -
  Horiz. % 138.37% 138.37% 145.92% 124.60% 32.62% 39.66% 100.00%
EY 1.39 1.39 1.32 1.55 5.91 4.86 1.93 -23.10%
  QoQ % 0.00% 5.30% -14.84% -73.77% 21.60% 151.81% -
  Horiz. % 72.02% 72.02% 68.39% 80.31% 306.22% 251.81% 100.00%
DY 0.00 1.33 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.50% 0.00% 0.00% 100.00% - -
P/NAPS 3.64 0.00 3.71 2.16 1.82 2.39 2.33 42.92%
  QoQ % 0.00% 0.00% 71.76% 18.68% -23.85% 2.58% -
  Horiz. % 156.22% 0.00% 159.23% 92.70% 78.11% 102.58% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/04/16 - 27/01/16 28/10/15 28/07/15 28/04/15 27/01/15 -
Price 1.8000 0.0000 1.9000 2.0600 1.1000 1.2000 1.1900 -
P/RPS 1.00 0.00 1.08 1.21 0.65 0.72 0.73 28.65%
  QoQ % 0.00% 0.00% -10.74% 86.15% -9.72% -1.37% -
  Horiz. % 136.99% 0.00% 147.95% 165.75% 89.04% 98.63% 100.00%
P/EPS 64.59 0.00 70.49 110.03 18.61 19.13 48.99 24.77%
  QoQ % 0.00% 0.00% -35.94% 491.24% -2.72% -60.95% -
  Horiz. % 131.84% 0.00% 143.89% 224.60% 37.99% 39.05% 100.00%
EY 1.55 0.00 1.42 0.91 5.37 5.23 2.04 -19.74%
  QoQ % 0.00% 0.00% 56.04% -83.05% 2.68% 156.37% -
  Horiz. % 75.98% 0.00% 69.61% 44.61% 263.24% 256.37% 100.00%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.27 0.00 3.45 3.68 2.00 2.22 2.20 37.33%
  QoQ % 0.00% 0.00% -6.25% 84.00% -9.91% 0.91% -
  Horiz. % 148.64% 0.00% 156.82% 167.27% 90.91% 100.91% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS