Highlights

[CARING] QoQ Annualized Quarter Result on 2017-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     12.30%    YoY -     80.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 505,570 497,390 500,984 459,957 453,944 449,600 443,752 9.11%
  QoQ % 1.64% -0.72% 8.92% 1.32% 0.97% 1.32% -
  Horiz. % 113.93% 112.09% 112.90% 103.65% 102.30% 101.32% 100.00%
PBT 31,004 26,214 23,740 21,953 21,808 13,324 6,100 196.50%
  QoQ % 18.27% 10.42% 8.14% 0.66% 63.67% 118.43% -
  Horiz. % 508.26% 429.74% 389.18% 359.89% 357.51% 218.43% 100.00%
Tax -8,372 -7,078 -6,412 -5,164 -6,106 -3,730 -1,708 189.40%
  QoQ % -18.28% -10.39% -24.17% 15.44% -63.72% -118.38% -
  Horiz. % 490.16% 414.40% 375.41% 302.34% 357.53% 218.38% 100.00%
NP 22,632 19,136 17,328 16,789 15,701 9,594 4,392 199.23%
  QoQ % 18.27% 10.43% 3.21% 6.93% 63.66% 118.44% -
  Horiz. % 515.30% 435.70% 394.54% 382.26% 357.50% 218.44% 100.00%
NP to SH 16,922 15,056 13,016 13,130 11,692 6,970 2,884 226.38%
  QoQ % 12.40% 15.67% -0.87% 12.30% 67.75% 141.68% -
  Horiz. % 586.78% 522.05% 451.32% 455.27% 405.41% 241.68% 100.00%
Tax Rate 27.00 % 27.00 % 27.01 % 23.52 % 28.00 % 27.99 % 28.00 % -2.40%
  QoQ % 0.00% -0.04% 14.84% -16.00% 0.04% -0.04% -
  Horiz. % 96.43% 96.43% 96.46% 84.00% 100.00% 99.96% 100.00%
Total Cost 482,938 478,254 483,656 443,168 438,242 440,006 439,360 6.53%
  QoQ % 0.98% -1.12% 9.14% 1.12% -0.40% 0.15% -
  Horiz. % 109.92% 108.85% 110.08% 100.87% 99.75% 100.15% 100.00%
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 8,708 13,062 - 6,531 4,354 6,531 - -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
Div Payout % 51.46 % 86.76 % - % 49.74 % 37.24 % 93.70 % - % -
  QoQ % -40.69% 0.00% 0.00% 33.57% -60.26% 0.00% -
  Horiz. % 54.92% 92.59% 0.00% 53.08% 39.74% 100.00% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 4.48 % 3.85 % 3.46 % 3.65 % 3.46 % 2.13 % 0.99 % 174.34%
  QoQ % 16.36% 11.27% -5.21% 5.49% 62.44% 115.15% -
  Horiz. % 452.53% 388.89% 349.49% 368.69% 349.49% 215.15% 100.00%
ROE 12.34 % 11.34 % 9.64 % 10.05 % 9.42 % 5.72 % 2.32 % 205.64%
  QoQ % 8.82% 17.63% -4.08% 6.69% 64.69% 146.55% -
  Horiz. % 531.90% 488.79% 415.52% 433.19% 406.03% 246.55% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 232.23 228.47 230.12 211.27 208.51 206.52 203.83 9.11%
  QoQ % 1.65% -0.72% 8.92% 1.32% 0.96% 1.32% -
  Horiz. % 113.93% 112.09% 112.90% 103.65% 102.30% 101.32% 100.00%
EPS 7.77 6.92 5.96 6.03 5.37 3.20 1.32 227.07%
  QoQ % 12.28% 16.11% -1.16% 12.29% 67.81% 142.42% -
  Horiz. % 588.64% 524.24% 451.52% 456.82% 406.82% 242.42% 100.00%
DPS 4.00 6.00 0.00 3.00 2.00 3.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 232.23 228.47 230.12 211.27 208.51 206.52 203.83 9.11%
  QoQ % 1.65% -0.72% 8.92% 1.32% 0.96% 1.32% -
  Horiz. % 113.93% 112.09% 112.90% 103.65% 102.30% 101.32% 100.00%
EPS 7.77 6.92 5.96 6.03 5.37 3.20 1.32 227.07%
  QoQ % 12.28% 16.11% -1.16% 12.29% 67.81% 142.42% -
  Horiz. % 588.64% 524.24% 451.52% 456.82% 406.82% 242.42% 100.00%
DPS 4.00 6.00 0.00 3.00 2.00 3.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.6700 1.9200 1.7000 1.8100 1.3700 1.3500 1.5600 -
P/RPS 0.72 0.84 0.74 0.86 0.66 0.65 0.77 -4.39%
  QoQ % -14.29% 13.51% -13.95% 30.30% 1.54% -15.58% -
  Horiz. % 93.51% 109.09% 96.10% 111.69% 85.71% 84.42% 100.00%
P/EPS 21.48 27.76 28.43 30.01 25.51 42.17 117.76 -67.94%
  QoQ % -22.62% -2.36% -5.26% 17.64% -39.51% -64.19% -
  Horiz. % 18.24% 23.57% 24.14% 25.48% 21.66% 35.81% 100.00%
EY 4.65 3.60 3.52 3.33 3.92 2.37 0.85 211.44%
  QoQ % 29.17% 2.27% 5.71% -15.05% 65.40% 178.82% -
  Horiz. % 547.06% 423.53% 414.12% 391.76% 461.18% 278.82% 100.00%
DY 2.40 3.13 0.00 1.66 1.46 2.22 0.00 -
  QoQ % -23.32% 0.00% 0.00% 13.70% -34.23% 0.00% -
  Horiz. % 108.11% 140.99% 0.00% 74.77% 65.77% 100.00% -
P/NAPS 2.65 3.15 2.74 3.02 2.40 2.41 2.74 -2.21%
  QoQ % -15.87% 14.96% -9.27% 25.83% -0.41% -12.04% -
  Horiz. % 96.72% 114.96% 100.00% 110.22% 87.59% 87.96% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 -
Price 1.5800 1.9000 1.8000 1.7000 1.4800 1.3600 1.4100 -
P/RPS 0.68 0.83 0.78 0.80 0.71 0.66 0.69 -0.97%
  QoQ % -18.07% 6.41% -2.50% 12.68% 7.58% -4.35% -
  Horiz. % 98.55% 120.29% 113.04% 115.94% 102.90% 95.65% 100.00%
P/EPS 20.33 27.47 30.11 28.19 27.56 42.48 106.44 -66.93%
  QoQ % -25.99% -8.77% 6.81% 2.29% -35.12% -60.09% -
  Horiz. % 19.10% 25.81% 28.29% 26.48% 25.89% 39.91% 100.00%
EY 4.92 3.64 3.32 3.55 3.63 2.35 0.94 202.37%
  QoQ % 35.16% 9.64% -6.48% -2.20% 54.47% 150.00% -
  Horiz. % 523.40% 387.23% 353.19% 377.66% 386.17% 250.00% 100.00%
DY 2.53 3.16 0.00 1.76 1.35 2.21 0.00 -
  QoQ % -19.94% 0.00% 0.00% 30.37% -38.91% 0.00% -
  Horiz. % 114.48% 142.99% 0.00% 79.64% 61.09% 100.00% -
P/NAPS 2.51 3.11 2.90 2.83 2.60 2.43 2.47 1.08%
  QoQ % -19.29% 7.24% 2.47% 8.85% 7.00% -1.62% -
  Horiz. % 101.62% 125.91% 117.41% 114.57% 105.26% 98.38% 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
 
 

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