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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
2. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
3. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
4. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
PARTNERS & BROKERS