Highlights

[CARING] QoQ Cumulative Quarter Result on 2018-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     140.41%    YoY -     30.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 425,606 282,243 142,941 508,270 379,178 248,695 125,246 126.54%
  QoQ % 50.79% 97.45% -71.88% 34.05% 52.47% 98.57% -
  Horiz. % 339.82% 225.35% 114.13% 405.82% 302.75% 198.57% 100.00%
PBT 27,218 16,234 6,500 29,566 23,253 13,107 5,935 176.80%
  QoQ % 67.66% 149.75% -78.02% 27.15% 77.41% 120.84% -
  Horiz. % 458.60% 273.53% 109.52% 498.16% 391.79% 220.84% 100.00%
Tax -7,349 -4,383 -1,755 -6,242 -6,279 -3,539 -1,603 176.74%
  QoQ % -67.67% -149.74% 71.88% 0.59% -77.42% -120.77% -
  Horiz. % 458.45% 273.42% 109.48% 389.39% 391.70% 220.77% 100.00%
NP 19,869 11,851 4,745 23,324 16,974 9,568 4,332 176.82%
  QoQ % 67.66% 149.76% -79.66% 37.41% 77.40% 120.87% -
  Horiz. % 458.66% 273.57% 109.53% 538.41% 391.83% 220.87% 100.00%
NP to SH 15,502 9,828 4,088 18,560 12,692 7,528 3,254 183.94%
  QoQ % 57.73% 140.41% -77.97% 46.23% 68.60% 131.35% -
  Horiz. % 476.40% 302.03% 125.63% 570.37% 390.04% 231.35% 100.00%
Tax Rate 27.00 % 27.00 % 27.00 % 21.11 % 27.00 % 27.00 % 27.01 % -0.02%
  QoQ % 0.00% 0.00% 27.90% -21.81% 0.00% -0.04% -
  Horiz. % 99.96% 99.96% 99.96% 78.16% 99.96% 99.96% 100.00%
Total Cost 405,737 270,392 138,196 484,946 362,204 239,127 120,914 124.63%
  QoQ % 50.06% 95.66% -71.50% 33.89% 51.47% 97.77% -
  Horiz. % 335.56% 223.62% 114.29% 401.07% 299.56% 197.77% 100.00%
Net Worth 148,040 141,509 148,040 143,686 137,155 132,800 134,977 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 10,885 10,885 - 10,885 6,531 6,531 - -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 0.00% 166.67% 100.00% 100.00% -
Div Payout % 70.22 % 110.76 % - % 58.65 % 51.46 % 86.76 % - % -
  QoQ % -36.60% 0.00% 0.00% 13.97% -40.69% 0.00% -
  Horiz. % 80.94% 127.66% 0.00% 67.60% 59.31% 100.00% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 148,040 141,509 148,040 143,686 137,155 132,800 134,977 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 4.67 % 4.20 % 3.32 % 4.59 % 4.48 % 3.85 % 3.46 % 22.20%
  QoQ % 11.19% 26.51% -27.67% 2.46% 16.36% 11.27% -
  Horiz. % 134.97% 121.39% 95.95% 132.66% 129.48% 111.27% 100.00%
ROE 10.47 % 6.95 % 2.76 % 12.92 % 9.25 % 5.67 % 2.41 % 166.97%
  QoQ % 50.65% 151.81% -78.64% 39.68% 63.14% 135.27% -
  Horiz. % 434.44% 288.38% 114.52% 536.10% 383.82% 235.27% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 195.50 129.64 65.66 233.47 174.17 114.23 57.53 126.54%
  QoQ % 50.80% 97.44% -71.88% 34.05% 52.47% 98.56% -
  Horiz. % 339.82% 225.34% 114.13% 405.82% 302.75% 198.56% 100.00%
EPS 7.12 4.51 1.88 8.53 5.83 3.46 1.49 184.52%
  QoQ % 57.87% 139.89% -77.96% 46.31% 68.50% 132.21% -
  Horiz. % 477.85% 302.68% 126.17% 572.48% 391.28% 232.21% 100.00%
DPS 5.00 5.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 0.00% 166.67% 100.00% 100.00% -
NAPS 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 195.50 129.64 65.66 233.47 174.17 114.23 57.53 126.54%
  QoQ % 50.80% 97.44% -71.88% 34.05% 52.47% 98.56% -
  Horiz. % 339.82% 225.34% 114.13% 405.82% 302.75% 198.56% 100.00%
EPS 7.12 4.51 1.88 8.53 5.83 3.46 1.49 184.52%
  QoQ % 57.87% 139.89% -77.96% 46.31% 68.50% 132.21% -
  Horiz. % 477.85% 302.68% 126.17% 572.48% 391.28% 232.21% 100.00%
DPS 5.00 5.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 0.00% 166.67% 100.00% 100.00% -
NAPS 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.9700 1.6500 1.6900 1.5500 1.6700 1.9200 1.7000 -
P/RPS 1.01 1.27 2.57 0.66 0.96 1.68 2.95 -51.16%
  QoQ % -20.47% -50.58% 289.39% -31.25% -42.86% -43.05% -
  Horiz. % 34.24% 43.05% 87.12% 22.37% 32.54% 56.95% 100.00%
P/EPS 27.67 36.55 90.00 18.18 28.65 55.53 113.74 -61.13%
  QoQ % -24.30% -59.39% 395.05% -36.54% -48.41% -51.18% -
  Horiz. % 24.33% 32.13% 79.13% 15.98% 25.19% 48.82% 100.00%
EY 3.61 2.74 1.11 5.50 3.49 1.80 0.88 156.92%
  QoQ % 31.75% 146.85% -79.82% 57.59% 93.89% 104.55% -
  Horiz. % 410.23% 311.36% 126.14% 625.00% 396.59% 204.55% 100.00%
DY 2.54 3.03 0.00 3.23 1.80 1.56 0.00 -
  QoQ % -16.17% 0.00% 0.00% 79.44% 15.38% 0.00% -
  Horiz. % 162.82% 194.23% 0.00% 207.05% 115.38% 100.00% -
P/NAPS 2.90 2.54 2.49 2.35 2.65 3.15 2.74 3.87%
  QoQ % 14.17% 2.01% 5.96% -11.32% -15.87% 14.96% -
  Horiz. % 105.84% 92.70% 90.88% 85.77% 96.72% 114.96% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 24/01/19 30/10/18 24/07/18 25/04/18 23/01/18 24/10/17 -
Price 1.9300 1.6800 1.7100 1.6500 1.5800 1.9000 1.8000 -
P/RPS 0.99 1.30 2.60 0.71 0.91 1.66 3.13 -53.68%
  QoQ % -23.85% -50.00% 266.20% -21.98% -45.18% -46.96% -
  Horiz. % 31.63% 41.53% 83.07% 22.68% 29.07% 53.04% 100.00%
P/EPS 27.10 37.21 91.07 19.35 27.10 54.95 120.43 -63.10%
  QoQ % -27.17% -59.14% 370.65% -28.60% -50.68% -54.37% -
  Horiz. % 22.50% 30.90% 75.62% 16.07% 22.50% 45.63% 100.00%
EY 3.69 2.69 1.10 5.17 3.69 1.82 0.83 171.11%
  QoQ % 37.17% 144.55% -78.72% 40.11% 102.75% 119.28% -
  Horiz. % 444.58% 324.10% 132.53% 622.89% 444.58% 219.28% 100.00%
DY 2.59 2.98 0.00 3.03 1.90 1.58 0.00 -
  QoQ % -13.09% 0.00% 0.00% 59.47% 20.25% 0.00% -
  Horiz. % 163.92% 188.61% 0.00% 191.77% 120.25% 100.00% -
P/NAPS 2.84 2.58 2.51 2.50 2.51 3.11 2.90 -1.39%
  QoQ % 10.08% 2.79% 0.40% -0.40% -19.29% 7.24% -
  Horiz. % 97.93% 88.97% 86.55% 86.21% 86.55% 107.24% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers