Highlights

[CARING] QoQ Cumulative Quarter Result on 2016-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 30-Nov-2016  [#2]
Profit Trend QoQ -     383.36%    YoY -     18.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 125,246 459,957 340,458 224,800 110,938 402,569 294,239 -43.33%
  QoQ % -72.77% 35.10% 51.45% 102.64% -72.44% 36.82% -
  Horiz. % 42.57% 156.32% 115.71% 76.40% 37.70% 136.82% 100.00%
PBT 5,935 21,953 16,356 6,662 1,525 12,231 7,355 -13.29%
  QoQ % -72.96% 34.22% 145.51% 336.85% -87.53% 66.30% -
  Horiz. % 80.69% 298.48% 222.38% 90.58% 20.73% 166.30% 100.00%
Tax -1,603 -5,164 -4,580 -1,865 -427 -3,680 -2,059 -15.33%
  QoQ % 68.96% -12.75% -145.58% -336.77% 88.40% -78.73% -
  Horiz. % 77.85% 250.80% 222.44% 90.58% 20.74% 178.73% 100.00%
NP 4,332 16,789 11,776 4,797 1,098 8,551 5,296 -12.50%
  QoQ % -74.20% 42.57% 145.49% 336.89% -87.16% 61.46% -
  Horiz. % 81.80% 317.01% 222.36% 90.58% 20.73% 161.46% 100.00%
NP to SH 3,254 13,130 8,769 3,485 721 7,289 4,550 -19.98%
  QoQ % -75.22% 49.73% 151.62% 383.36% -90.11% 60.20% -
  Horiz. % 71.52% 288.57% 192.73% 76.59% 15.85% 160.20% 100.00%
Tax Rate 27.01 % 23.52 % 28.00 % 27.99 % 28.00 % 30.09 % 27.99 % -2.34%
  QoQ % 14.84% -16.00% 0.04% -0.04% -6.95% 7.50% -
  Horiz. % 96.50% 84.03% 100.04% 100.00% 100.04% 107.50% 100.00%
Total Cost 120,914 443,168 328,682 220,003 109,840 394,018 288,943 -43.96%
  QoQ % -72.72% 34.83% 49.40% 100.29% -72.12% 36.37% -
  Horiz. % 41.85% 153.38% 113.75% 76.14% 38.01% 136.37% 100.00%
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 6,531 3,265 3,265 - 3,265 - -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 100.00% -
Div Payout % - % 49.74 % 37.24 % 93.70 % - % 44.80 % - % -
  QoQ % 0.00% 33.57% -60.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.03% 83.13% 209.15% 0.00% 100.00% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 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
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.46 % 3.65 % 3.46 % 2.13 % 0.99 % 2.12 % 1.80 % 54.41%
  QoQ % -5.21% 5.49% 62.44% 115.15% -53.30% 17.78% -
  Horiz. % 192.22% 202.78% 192.22% 118.33% 55.00% 117.78% 100.00%
ROE 2.41 % 10.05 % 7.07 % 2.86 % 0.58 % 5.98 % 3.80 % -26.12%
  QoQ % -76.02% 42.15% 147.20% 393.10% -90.30% 57.37% -
  Horiz. % 63.42% 264.47% 186.05% 75.26% 15.26% 157.37% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 57.53 211.27 156.38 103.26 50.96 184.91 135.15 -43.32%
  QoQ % -72.77% 35.10% 51.44% 102.63% -72.44% 36.82% -
  Horiz. % 42.57% 156.32% 115.71% 76.40% 37.71% 136.82% 100.00%
EPS 1.49 6.03 4.03 1.60 0.33 3.35 2.09 -20.15%
  QoQ % -75.29% 49.63% 151.88% 384.85% -90.15% 60.29% -
  Horiz. % 71.29% 288.52% 192.82% 76.56% 15.79% 160.29% 100.00%
DPS 0.00 3.00 1.50 1.50 0.00 1.50 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 57.53 211.27 156.38 103.26 50.96 184.91 135.15 -43.32%
  QoQ % -72.77% 35.10% 51.44% 102.63% -72.44% 36.82% -
  Horiz. % 42.57% 156.32% 115.71% 76.40% 37.71% 136.82% 100.00%
EPS 1.49 6.03 4.03 1.60 0.33 3.35 2.09 -20.15%
  QoQ % -75.29% 49.63% 151.88% 384.85% -90.15% 60.29% -
  Horiz. % 71.29% 288.52% 192.82% 76.56% 15.79% 160.29% 100.00%
DPS 0.00 3.00 1.50 1.50 0.00 1.50 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 8.29%
  QoQ % 3.33% 5.26% 1.79% -1.75% 1.79% 1.82% -
  Horiz. % 112.73% 109.09% 103.64% 101.82% 103.64% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.7000 1.8100 1.3700 1.3500 1.5600 1.7500 2.0000 -
P/RPS 2.95 0.86 0.88 1.31 3.06 0.95 1.48 58.18%
  QoQ % 243.02% -2.27% -32.82% -57.19% 222.11% -35.81% -
  Horiz. % 199.32% 58.11% 59.46% 88.51% 206.76% 64.19% 100.00%
P/EPS 113.74 30.01 34.01 84.33 471.04 52.27 95.70 12.17%
  QoQ % 279.01% -11.76% -59.67% -82.10% 801.17% -45.38% -
  Horiz. % 118.85% 31.36% 35.54% 88.12% 492.20% 54.62% 100.00%
EY 0.88 3.33 2.94 1.19 0.21 1.91 1.04 -10.51%
  QoQ % -73.57% 13.27% 147.06% 466.67% -89.01% 83.65% -
  Horiz. % 84.62% 320.19% 282.69% 114.42% 20.19% 183.65% 100.00%
DY 0.00 1.66 1.09 1.11 0.00 0.86 0.00 -
  QoQ % 0.00% 52.29% -1.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.02% 126.74% 129.07% 0.00% 100.00% -
P/NAPS 2.74 3.02 2.40 2.41 2.74 3.13 3.64 -17.21%
  QoQ % -9.27% 25.83% -0.41% -12.04% -12.46% -14.01% -
  Horiz. % 75.27% 82.97% 65.93% 66.21% 75.27% 85.99% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 27/04/16 -
Price 1.8000 1.7000 1.4800 1.3600 1.4100 1.6700 1.8000 -
P/RPS 3.13 0.80 0.95 1.32 2.77 0.90 1.33 76.65%
  QoQ % 291.25% -15.79% -28.03% -52.35% 207.78% -32.33% -
  Horiz. % 235.34% 60.15% 71.43% 99.25% 208.27% 67.67% 100.00%
P/EPS 120.43 28.19 36.74 84.96 425.75 49.88 86.13 24.96%
  QoQ % 327.21% -23.27% -56.76% -80.04% 753.55% -42.09% -
  Horiz. % 139.82% 32.73% 42.66% 98.64% 494.31% 57.91% 100.00%
EY 0.83 3.55 2.72 1.18 0.23 2.00 1.16 -19.95%
  QoQ % -76.62% 30.51% 130.51% 413.04% -88.50% 72.41% -
  Horiz. % 71.55% 306.03% 234.48% 101.72% 19.83% 172.41% 100.00%
DY 0.00 1.76 1.01 1.10 0.00 0.90 0.00 -
  QoQ % 0.00% 74.26% -8.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.56% 112.22% 122.22% 0.00% 100.00% -
P/NAPS 2.90 2.83 2.60 2.43 2.47 2.98 3.27 -7.67%
  QoQ % 2.47% 8.85% 7.00% -1.62% -17.11% -8.87% -
  Horiz. % 88.69% 86.54% 79.51% 74.31% 75.54% 91.13% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers