Highlights

[CARING] QoQ Cumulative Quarter Result on 2015-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 30-Nov-2015  [#2]
Profit Trend QoQ -     187.93%    YoY -     10.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 402,569 294,239 294,239 190,841 92,553 366,699 271,292 36.96%
  QoQ % 36.82% 0.00% 54.18% 106.20% -74.76% 35.17% -
  Horiz. % 148.39% 108.46% 108.46% 70.35% 34.12% 135.17% 100.00%
PBT 12,231 7,355 7,355 4,234 1,367 18,499 14,868 -14.41%
  QoQ % 66.30% 0.00% 73.71% 209.73% -92.61% 24.42% -
  Horiz. % 82.26% 49.47% 49.47% 28.48% 9.19% 124.42% 100.00%
Tax -3,680 -2,059 -2,059 -1,187 -383 -5,482 -4,163 -9.36%
  QoQ % -78.73% 0.00% -73.46% -209.92% 93.01% -31.68% -
  Horiz. % 88.40% 49.46% 49.46% 28.51% 9.20% 131.68% 100.00%
NP 8,551 5,296 5,296 3,047 984 13,017 10,705 -16.39%
  QoQ % 61.46% 0.00% 73.81% 209.65% -92.44% 21.60% -
  Horiz. % 79.88% 49.47% 49.47% 28.46% 9.19% 121.60% 100.00%
NP to SH 7,289 4,550 4,550 2,934 1,019 12,869 10,241 -23.74%
  QoQ % 60.20% 0.00% 55.08% 187.93% -92.08% 25.66% -
  Horiz. % 71.17% 44.43% 44.43% 28.65% 9.95% 125.66% 100.00%
Tax Rate 30.09 % 27.99 % 27.99 % 28.03 % 28.02 % 29.63 % 28.00 % 5.90%
  QoQ % 7.50% 0.00% -0.14% 0.04% -5.43% 5.82% -
  Horiz. % 107.46% 99.96% 99.96% 100.11% 100.07% 105.82% 100.00%
Total Cost 394,018 288,943 288,943 187,794 91,569 353,682 260,587 39.03%
  QoQ % 36.37% 0.00% 53.86% 105.08% -74.11% 35.73% -
  Horiz. % 151.20% 110.88% 110.88% 72.07% 35.14% 135.73% 100.00%
Net Worth 121,915 119,738 - 119,738 121,915 119,738 117,561 2.94%
  QoQ % 1.82% 0.00% 0.00% -1.79% 1.82% 1.85% -
  Horiz. % 103.70% 101.85% 0.00% 101.85% 103.70% 101.85% 100.00%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 3,265 - 4,354 - - 4,354 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
Div Payout % 44.80 % - % 95.70 % - % - % 33.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.43% 0.00% 282.88% 0.00% 0.00% 100.00% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 121,915 119,738 - 119,738 121,915 119,738 117,561 2.94%
  QoQ % 1.82% 0.00% 0.00% -1.79% 1.82% 1.85% -
  Horiz. % 103.70% 101.85% 0.00% 101.85% 103.70% 101.85% 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
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 2.12 % 1.80 % 1.80 % 1.60 % 1.06 % 3.55 % 3.95 % -39.10%
  QoQ % 17.78% 0.00% 12.50% 50.94% -70.14% -10.13% -
  Horiz. % 53.67% 45.57% 45.57% 40.51% 26.84% 89.87% 100.00%
ROE 5.98 % 3.80 % - % 2.45 % 0.84 % 10.75 % 8.71 % -25.90%
  QoQ % 57.37% 0.00% 0.00% 191.67% -92.19% 23.42% -
  Horiz. % 68.66% 43.63% 0.00% 28.13% 9.64% 123.42% 100.00%
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 184.91 135.15 135.15 87.66 42.51 168.44 124.61 36.96%
  QoQ % 36.82% 0.00% 54.18% 106.21% -74.76% 35.17% -
  Horiz. % 148.39% 108.46% 108.46% 70.35% 34.11% 135.17% 100.00%
EPS 3.35 2.09 2.09 1.35 0.47 5.91 4.70 -23.65%
  QoQ % 60.29% 0.00% 54.81% 187.23% -92.05% 25.74% -
  Horiz. % 71.28% 44.47% 44.47% 28.72% 10.00% 125.74% 100.00%
DPS 1.50 0.00 2.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.5600 0.5500 - 0.5500 0.5600 0.5500 0.5400 2.94%
  QoQ % 1.82% 0.00% 0.00% -1.79% 1.82% 1.85% -
  Horiz. % 103.70% 101.85% 0.00% 101.85% 103.70% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 184.91 135.15 135.15 87.66 42.51 168.44 124.61 36.96%
  QoQ % 36.82% 0.00% 54.18% 106.21% -74.76% 35.17% -
  Horiz. % 148.39% 108.46% 108.46% 70.35% 34.11% 135.17% 100.00%
EPS 3.35 2.09 2.09 1.35 0.47 5.91 4.70 -23.65%
  QoQ % 60.29% 0.00% 54.81% 187.23% -92.05% 25.74% -
  Horiz. % 71.28% 44.47% 44.47% 28.72% 10.00% 125.74% 100.00%
DPS 1.50 0.00 2.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.5600 0.5500 - 0.5500 0.5600 0.5500 0.5400 2.94%
  QoQ % 1.82% 0.00% 0.00% -1.79% 1.82% 1.85% -
  Horiz. % 103.70% 101.85% 0.00% 101.85% 103.70% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.7500 2.0000 2.0000 2.0400 1.2100 1.0000 1.2900 -
P/RPS 0.95 1.48 1.48 2.33 2.85 0.59 1.04 -6.96%
  QoQ % -35.81% 0.00% -36.48% -18.25% 383.05% -43.27% -
  Horiz. % 91.35% 142.31% 142.31% 224.04% 274.04% 56.73% 100.00%
P/EPS 52.27 95.70 95.70 151.37 258.51 16.92 27.42 67.22%
  QoQ % -45.38% 0.00% -36.78% -41.45% 1,427.84% -38.29% -
  Horiz. % 190.63% 349.02% 349.02% 552.04% 942.78% 61.71% 100.00%
EY 1.91 1.04 1.04 0.66 0.39 5.91 3.65 -40.32%
  QoQ % 83.65% 0.00% 57.58% 69.23% -93.40% 61.92% -
  Horiz. % 52.33% 28.49% 28.49% 18.08% 10.68% 161.92% 100.00%
DY 0.86 0.00 1.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.00% 0.00% 50.00% 0.00% 0.00% 100.00% -
P/NAPS 3.13 3.64 0.00 3.71 2.16 1.82 2.39 23.98%
  QoQ % -14.01% 0.00% 0.00% 71.76% 18.68% -23.85% -
  Horiz. % 130.96% 152.30% 0.00% 155.23% 90.38% 76.15% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 29/07/16 27/04/16 - 27/01/16 28/10/15 28/07/15 28/04/15 -
Price 1.6700 1.8000 0.0000 1.9000 2.0600 1.1000 1.2000 -
P/RPS 0.90 1.33 0.00 2.17 4.85 0.65 0.96 -5.01%
  QoQ % -32.33% 0.00% 0.00% -55.26% 646.15% -32.29% -
  Horiz. % 93.75% 138.54% 0.00% 226.04% 505.21% 67.71% 100.00%
P/EPS 49.88 86.13 0.00 140.98 440.11 18.61 25.51 70.64%
  QoQ % -42.09% 0.00% 0.00% -67.97% 2,264.91% -27.05% -
  Horiz. % 195.53% 337.63% 0.00% 552.65% 1,725.24% 72.95% 100.00%
EY 2.00 1.16 0.00 0.71 0.23 5.37 3.92 -41.51%
  QoQ % 72.41% 0.00% 0.00% 208.70% -95.72% 36.99% -
  Horiz. % 51.02% 29.59% 0.00% 18.11% 5.87% 136.99% 100.00%
DY 0.90 0.00 0.00 0.00 0.00 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.45% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.98 3.27 0.00 3.45 3.68 2.00 2.22 26.44%
  QoQ % -8.87% 0.00% 0.00% -6.25% 84.00% -9.91% -
  Horiz. % 134.23% 147.30% 0.00% 155.41% 165.77% 90.09% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers