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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 163,256 599,234 425,606 282,243 142,941 508,270 379,178 -42.89%
  QoQ % -72.76% 40.80% 50.79% 97.45% -71.88% 34.05% -
  Horiz. % 43.06% 158.04% 112.24% 74.44% 37.70% 134.05% 100.00%
PBT 6,778 33,965 27,218 16,234 6,500 29,566 23,253 -55.94%
  QoQ % -80.04% 24.79% 67.66% 149.75% -78.02% 27.15% -
  Horiz. % 29.15% 146.07% 117.05% 69.81% 27.95% 127.15% 100.00%
Tax -1,762 -8,316 -7,349 -4,383 -1,755 -6,242 -6,279 -57.04%
  QoQ % 78.81% -13.16% -67.67% -149.74% 71.88% 0.59% -
  Horiz. % 28.06% 132.44% 117.04% 69.80% 27.95% 99.41% 100.00%
NP 5,016 25,649 19,869 11,851 4,745 23,324 16,974 -55.54%
  QoQ % -80.44% 29.09% 67.66% 149.76% -79.66% 37.41% -
  Horiz. % 29.55% 151.11% 117.06% 69.82% 27.95% 137.41% 100.00%
NP to SH 4,181 20,728 15,502 9,828 4,088 18,560 12,692 -52.21%
  QoQ % -79.83% 33.71% 57.73% 140.41% -77.97% 46.23% -
  Horiz. % 32.94% 163.32% 122.14% 77.43% 32.21% 146.23% 100.00%
Tax Rate 26.00 % 24.48 % 27.00 % 27.00 % 27.00 % 21.11 % 27.00 % -2.48%
  QoQ % 6.21% -9.33% 0.00% 0.00% 27.90% -21.81% -
  Horiz. % 96.30% 90.67% 100.00% 100.00% 100.00% 78.19% 100.00%
Total Cost 158,240 573,585 405,737 270,392 138,196 484,946 362,204 -42.34%
  QoQ % -72.41% 41.37% 50.06% 95.66% -71.50% 33.89% -
  Horiz. % 43.69% 158.36% 112.02% 74.65% 38.15% 133.89% 100.00%
Net Worth 154,571 152,394 148,040 141,509 148,040 143,686 137,155 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - 10,885 10,885 10,885 - 10,885 6,531 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 166.67% 166.67% 166.67% 0.00% 166.67% 100.00%
Div Payout % - % 52.52 % 70.22 % 110.76 % - % 58.65 % 51.46 % -
  QoQ % 0.00% -25.21% -36.60% 0.00% 0.00% 13.97% -
  Horiz. % 0.00% 102.06% 136.46% 215.24% 0.00% 113.97% 100.00%
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 154,571 152,394 148,040 141,509 148,040 143,686 137,155 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 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
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 3.07 % 4.28 % 4.67 % 4.20 % 3.32 % 4.59 % 4.48 % -22.22%
  QoQ % -28.27% -8.35% 11.19% 26.51% -27.67% 2.46% -
  Horiz. % 68.53% 95.54% 104.24% 93.75% 74.11% 102.46% 100.00%
ROE 2.70 % 13.60 % 10.47 % 6.95 % 2.76 % 12.92 % 9.25 % -55.90%
  QoQ % -80.15% 29.89% 50.65% 151.81% -78.64% 39.68% -
  Horiz. % 29.19% 147.03% 113.19% 75.14% 29.84% 139.68% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 74.99 275.25 195.50 129.64 65.66 233.47 174.17 -42.89%
  QoQ % -72.76% 40.79% 50.80% 97.44% -71.88% 34.05% -
  Horiz. % 43.06% 158.04% 112.25% 74.43% 37.70% 134.05% 100.00%
EPS 1.92 9.52 7.12 4.51 1.88 8.53 5.83 -52.21%
  QoQ % -79.83% 33.71% 57.87% 139.89% -77.96% 46.31% -
  Horiz. % 32.93% 163.29% 122.13% 77.36% 32.25% 146.31% 100.00%
DPS 0.00 5.00 5.00 5.00 0.00 5.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 166.67% 166.67% 166.67% 0.00% 166.67% 100.00%
NAPS 0.7100 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 74.99 275.25 195.50 129.64 65.66 233.47 174.17 -42.89%
  QoQ % -72.76% 40.79% 50.80% 97.44% -71.88% 34.05% -
  Horiz. % 43.06% 158.04% 112.25% 74.43% 37.70% 134.05% 100.00%
EPS 1.92 9.52 7.12 4.51 1.88 8.53 5.83 -52.21%
  QoQ % -79.83% 33.71% 57.87% 139.89% -77.96% 46.31% -
  Horiz. % 32.93% 163.29% 122.13% 77.36% 32.25% 146.31% 100.00%
DPS 0.00 5.00 5.00 5.00 0.00 5.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 166.67% 166.67% 166.67% 0.00% 166.67% 100.00%
NAPS 0.7100 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 8.27%
  QoQ % 1.43% 2.94% 4.62% -4.41% 3.03% 4.76% -
  Horiz. % 112.70% 111.11% 107.94% 103.17% 107.94% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 2.2500 1.9200 1.9700 1.6500 1.6900 1.5500 1.6700 -
P/RPS 3.00 0.70 1.01 1.27 2.57 0.66 0.96 113.30%
  QoQ % 328.57% -30.69% -20.47% -50.58% 289.39% -31.25% -
  Horiz. % 312.50% 72.92% 105.21% 132.29% 267.71% 68.75% 100.00%
P/EPS 117.16 20.17 27.67 36.55 90.00 18.18 28.65 155.07%
  QoQ % 480.86% -27.11% -24.30% -59.39% 395.05% -36.54% -
  Horiz. % 408.94% 70.40% 96.58% 127.57% 314.14% 63.46% 100.00%
EY 0.85 4.96 3.61 2.74 1.11 5.50 3.49 -60.90%
  QoQ % -82.86% 37.40% 31.75% 146.85% -79.82% 57.59% -
  Horiz. % 24.36% 142.12% 103.44% 78.51% 31.81% 157.59% 100.00%
DY 0.00 2.60 2.54 3.03 0.00 3.23 1.80 -
  QoQ % 0.00% 2.36% -16.17% 0.00% 0.00% 79.44% -
  Horiz. % 0.00% 144.44% 141.11% 168.33% 0.00% 179.44% 100.00%
P/NAPS 3.17 2.74 2.90 2.54 2.49 2.35 2.65 12.65%
  QoQ % 15.69% -5.52% 14.17% 2.01% 5.96% -11.32% -
  Horiz. % 119.62% 103.40% 109.43% 95.85% 93.96% 88.68% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/10/19 25/07/19 25/04/19 24/01/19 30/10/18 24/07/18 25/04/18 -
Price 2.4500 1.9000 1.9300 1.6800 1.7100 1.6500 1.5800 -
P/RPS 3.27 0.69 0.99 1.30 2.60 0.71 0.91 134.06%
  QoQ % 373.91% -30.30% -23.85% -50.00% 266.20% -21.98% -
  Horiz. % 359.34% 75.82% 108.79% 142.86% 285.71% 78.02% 100.00%
P/EPS 127.57 19.96 27.10 37.21 91.07 19.35 27.10 180.09%
  QoQ % 539.13% -26.35% -27.17% -59.14% 370.65% -28.60% -
  Horiz. % 470.74% 73.65% 100.00% 137.31% 336.05% 71.40% 100.00%
EY 0.78 5.01 3.69 2.69 1.10 5.17 3.69 -64.41%
  QoQ % -84.43% 35.77% 37.17% 144.55% -78.72% 40.11% -
  Horiz. % 21.14% 135.77% 100.00% 72.90% 29.81% 140.11% 100.00%
DY 0.00 2.63 2.59 2.98 0.00 3.03 1.90 -
  QoQ % 0.00% 1.54% -13.09% 0.00% 0.00% 59.47% -
  Horiz. % 0.00% 138.42% 136.32% 156.84% 0.00% 159.47% 100.00%
P/NAPS 3.45 2.71 2.84 2.58 2.51 2.50 2.51 23.55%
  QoQ % 27.31% -4.58% 10.08% 2.79% 0.40% -0.40% -
  Horiz. % 137.45% 107.97% 113.15% 102.79% 100.00% 99.60% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

297  297  588  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS