Highlights

[CARING] QoQ Cumulative Quarter Result on 2017-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 23-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 30-Nov-2017  [#2]
Profit Trend QoQ -     131.35%    YoY -     116.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 142,941 508,270 379,178 248,695 125,246 459,957 340,458 -43.84%
  QoQ % -71.88% 34.05% 52.47% 98.57% -72.77% 35.10% -
  Horiz. % 41.98% 149.29% 111.37% 73.05% 36.79% 135.10% 100.00%
PBT 6,500 29,566 23,253 13,107 5,935 21,953 16,356 -45.86%
  QoQ % -78.02% 27.15% 77.41% 120.84% -72.96% 34.22% -
  Horiz. % 39.74% 180.77% 142.17% 80.14% 36.29% 134.22% 100.00%
Tax -1,755 -6,242 -6,279 -3,539 -1,603 -5,164 -4,580 -47.15%
  QoQ % 71.88% 0.59% -77.42% -120.77% 68.96% -12.75% -
  Horiz. % 38.32% 136.29% 137.10% 77.27% 35.00% 112.75% 100.00%
NP 4,745 23,324 16,974 9,568 4,332 16,789 11,776 -45.36%
  QoQ % -79.66% 37.41% 77.40% 120.87% -74.20% 42.57% -
  Horiz. % 40.29% 198.06% 144.14% 81.25% 36.79% 142.57% 100.00%
NP to SH 4,088 18,560 12,692 7,528 3,254 13,130 8,769 -39.79%
  QoQ % -77.97% 46.23% 68.60% 131.35% -75.22% 49.73% -
  Horiz. % 46.62% 211.65% 144.74% 85.85% 37.11% 149.73% 100.00%
Tax Rate 27.00 % 21.11 % 27.00 % 27.00 % 27.01 % 23.52 % 28.00 % -2.39%
  QoQ % 27.90% -21.81% 0.00% -0.04% 14.84% -16.00% -
  Horiz. % 96.43% 75.39% 96.43% 96.43% 96.46% 84.00% 100.00%
Total Cost 138,196 484,946 362,204 239,127 120,914 443,168 328,682 -43.79%
  QoQ % -71.50% 33.89% 51.47% 97.77% -72.72% 34.83% -
  Horiz. % 42.05% 147.54% 110.20% 72.75% 36.79% 134.83% 100.00%
Net Worth 148,040 143,686 137,155 132,800 134,977 130,623 124,092 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - 10,885 6,531 6,531 - 6,531 3,265 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 333.33% 200.00% 200.00% 0.00% 200.00% 100.00%
Div Payout % - % 58.65 % 51.46 % 86.76 % - % 49.74 % 37.24 % -
  QoQ % 0.00% 13.97% -40.69% 0.00% 0.00% 33.57% -
  Horiz. % 0.00% 157.49% 138.18% 232.98% 0.00% 133.57% 100.00%
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 148,040 143,686 137,155 132,800 134,977 130,623 124,092 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 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
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 3.32 % 4.59 % 4.48 % 3.85 % 3.46 % 3.65 % 3.46 % -2.71%
  QoQ % -27.67% 2.46% 16.36% 11.27% -5.21% 5.49% -
  Horiz. % 95.95% 132.66% 129.48% 111.27% 100.00% 105.49% 100.00%
ROE 2.76 % 12.92 % 9.25 % 5.67 % 2.41 % 10.05 % 7.07 % -46.49%
  QoQ % -78.64% 39.68% 63.14% 135.27% -76.02% 42.15% -
  Horiz. % 39.04% 182.74% 130.83% 80.20% 34.09% 142.15% 100.00%
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 65.66 233.47 174.17 114.23 57.53 211.27 156.38 -43.84%
  QoQ % -71.88% 34.05% 52.47% 98.56% -72.77% 35.10% -
  Horiz. % 41.99% 149.30% 111.38% 73.05% 36.79% 135.10% 100.00%
EPS 1.88 8.53 5.83 3.46 1.49 6.03 4.03 -39.77%
  QoQ % -77.96% 46.31% 68.50% 132.21% -75.29% 49.63% -
  Horiz. % 46.65% 211.66% 144.67% 85.86% 36.97% 149.63% 100.00%
DPS 0.00 5.00 3.00 3.00 0.00 3.00 1.50 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 333.33% 200.00% 200.00% 0.00% 200.00% 100.00%
NAPS 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,356
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 65.66 233.47 174.17 114.23 57.53 211.27 156.38 -43.84%
  QoQ % -71.88% 34.05% 52.47% 98.56% -72.77% 35.10% -
  Horiz. % 41.99% 149.30% 111.38% 73.05% 36.79% 135.10% 100.00%
EPS 1.88 8.53 5.83 3.46 1.49 6.03 4.03 -39.77%
  QoQ % -77.96% 46.31% 68.50% 132.21% -75.29% 49.63% -
  Horiz. % 46.65% 211.66% 144.67% 85.86% 36.97% 149.63% 100.00%
DPS 0.00 5.00 3.00 3.00 0.00 3.00 1.50 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 333.33% 200.00% 200.00% 0.00% 200.00% 100.00%
NAPS 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 12.45%
  QoQ % 3.03% 4.76% 3.28% -1.61% 3.33% 5.26% -
  Horiz. % 119.30% 115.79% 110.53% 107.02% 108.77% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 1.6900 1.5500 1.6700 1.9200 1.7000 1.8100 1.3700 -
P/RPS 2.57 0.66 0.96 1.68 2.95 0.86 0.88 103.92%
  QoQ % 289.39% -31.25% -42.86% -43.05% 243.02% -2.27% -
  Horiz. % 292.05% 75.00% 109.09% 190.91% 335.23% 97.73% 100.00%
P/EPS 90.00 18.18 28.65 55.53 113.74 30.01 34.01 90.98%
  QoQ % 395.05% -36.54% -48.41% -51.18% 279.01% -11.76% -
  Horiz. % 264.63% 53.45% 84.24% 163.28% 334.43% 88.24% 100.00%
EY 1.11 5.50 3.49 1.80 0.88 3.33 2.94 -47.67%
  QoQ % -79.82% 57.59% 93.89% 104.55% -73.57% 13.27% -
  Horiz. % 37.76% 187.07% 118.71% 61.22% 29.93% 113.27% 100.00%
DY 0.00 3.23 1.80 1.56 0.00 1.66 1.09 -
  QoQ % 0.00% 79.44% 15.38% 0.00% 0.00% 52.29% -
  Horiz. % 0.00% 296.33% 165.14% 143.12% 0.00% 152.29% 100.00%
P/NAPS 2.49 2.35 2.65 3.15 2.74 3.02 2.40 2.48%
  QoQ % 5.96% -11.32% -15.87% 14.96% -9.27% 25.83% -
  Horiz. % 103.75% 97.92% 110.42% 131.25% 114.17% 125.83% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 24/07/18 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 -
Price 1.7100 1.6500 1.5800 1.9000 1.8000 1.7000 1.4800 -
P/RPS 2.60 0.71 0.91 1.66 3.13 0.80 0.95 95.30%
  QoQ % 266.20% -21.98% -45.18% -46.96% 291.25% -15.79% -
  Horiz. % 273.68% 74.74% 95.79% 174.74% 329.47% 84.21% 100.00%
P/EPS 91.07 19.35 27.10 54.95 120.43 28.19 36.74 82.85%
  QoQ % 370.65% -28.60% -50.68% -54.37% 327.21% -23.27% -
  Horiz. % 247.88% 52.67% 73.76% 149.56% 327.79% 76.73% 100.00%
EY 1.10 5.17 3.69 1.82 0.83 3.55 2.72 -45.22%
  QoQ % -78.72% 40.11% 102.75% 119.28% -76.62% 30.51% -
  Horiz. % 40.44% 190.07% 135.66% 66.91% 30.51% 130.51% 100.00%
DY 0.00 3.03 1.90 1.58 0.00 1.76 1.01 -
  QoQ % 0.00% 59.47% 20.25% 0.00% 0.00% 74.26% -
  Horiz. % 0.00% 300.00% 188.12% 156.44% 0.00% 174.26% 100.00%
P/NAPS 2.51 2.50 2.51 3.11 2.90 2.83 2.60 -2.31%
  QoQ % 0.40% -0.40% -19.29% 7.24% 2.47% 8.85% -
  Horiz. % 96.54% 96.15% 96.54% 119.62% 111.54% 108.85% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers