Highlights

[CARING] QoQ Cumulative Quarter Result on 2017-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     -75.22%    YoY -     351.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 508,270 379,178 248,695 125,246 459,957 340,458 224,800 72.35%
  QoQ % 34.05% 52.47% 98.57% -72.77% 35.10% 51.45% -
  Horiz. % 226.10% 168.67% 110.63% 55.71% 204.61% 151.45% 100.00%
PBT 29,566 23,253 13,107 5,935 21,953 16,356 6,662 170.30%
  QoQ % 27.15% 77.41% 120.84% -72.96% 34.22% 145.51% -
  Horiz. % 443.80% 349.04% 196.74% 89.09% 329.53% 245.51% 100.00%
Tax -6,242 -6,279 -3,539 -1,603 -5,164 -4,580 -1,865 123.91%
  QoQ % 0.59% -77.42% -120.77% 68.96% -12.75% -145.58% -
  Horiz. % 334.69% 336.68% 189.76% 85.95% 276.89% 245.58% 100.00%
NP 23,324 16,974 9,568 4,332 16,789 11,776 4,797 187.28%
  QoQ % 37.41% 77.40% 120.87% -74.20% 42.57% 145.49% -
  Horiz. % 486.22% 353.85% 199.46% 90.31% 349.99% 245.49% 100.00%
NP to SH 18,560 12,692 7,528 3,254 13,130 8,769 3,485 205.28%
  QoQ % 46.23% 68.60% 131.35% -75.22% 49.73% 151.62% -
  Horiz. % 532.57% 364.19% 216.01% 93.37% 376.76% 251.62% 100.00%
Tax Rate 21.11 % 27.00 % 27.00 % 27.01 % 23.52 % 28.00 % 27.99 % -17.16%
  QoQ % -21.81% 0.00% -0.04% 14.84% -16.00% 0.04% -
  Horiz. % 75.42% 96.46% 96.46% 96.50% 84.03% 100.04% 100.00%
Total Cost 484,946 362,204 239,127 120,914 443,168 328,682 220,003 69.45%
  QoQ % 33.89% 51.47% 97.77% -72.72% 34.83% 49.40% -
  Horiz. % 220.43% 164.64% 108.69% 54.96% 201.44% 149.40% 100.00%
Net Worth 143,686 137,155 132,800 134,977 130,623 124,092 121,915 11.59%
  QoQ % 4.76% 3.28% -1.61% 3.33% 5.26% 1.79% -
  Horiz. % 117.86% 112.50% 108.93% 110.71% 107.14% 101.79% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 10,885 6,531 6,531 - 6,531 3,265 3,265 123.31%
  QoQ % 66.67% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 333.33% 200.00% 200.00% 0.00% 200.00% 100.00% 100.00%
Div Payout % 58.65 % 51.46 % 86.76 % - % 49.74 % 37.24 % 93.70 % -26.85%
  QoQ % 13.97% -40.69% 0.00% 0.00% 33.57% -60.26% -
  Horiz. % 62.59% 54.92% 92.59% 0.00% 53.08% 39.74% 100.00%
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 143,686 137,155 132,800 134,977 130,623 124,092 121,915 11.59%
  QoQ % 4.76% 3.28% -1.61% 3.33% 5.26% 1.79% -
  Horiz. % 117.86% 112.50% 108.93% 110.71% 107.14% 101.79% 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
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 4.59 % 4.48 % 3.85 % 3.46 % 3.65 % 3.46 % 2.13 % 66.91%
  QoQ % 2.46% 16.36% 11.27% -5.21% 5.49% 62.44% -
  Horiz. % 215.49% 210.33% 180.75% 162.44% 171.36% 162.44% 100.00%
ROE 12.92 % 9.25 % 5.67 % 2.41 % 10.05 % 7.07 % 2.86 % 173.52%
  QoQ % 39.68% 63.14% 135.27% -76.02% 42.15% 147.20% -
  Horiz. % 451.75% 323.43% 198.25% 84.27% 351.40% 247.20% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 233.47 174.17 114.23 57.53 211.27 156.38 103.26 72.35%
  QoQ % 34.05% 52.47% 98.56% -72.77% 35.10% 51.44% -
  Horiz. % 226.10% 168.67% 110.62% 55.71% 204.60% 151.44% 100.00%
EPS 8.53 5.83 3.46 1.49 6.03 4.03 1.60 205.49%
  QoQ % 46.31% 68.50% 132.21% -75.29% 49.63% 151.88% -
  Horiz. % 533.12% 364.38% 216.25% 93.12% 376.88% 251.88% 100.00%
DPS 5.00 3.00 3.00 0.00 3.00 1.50 1.50 123.31%
  QoQ % 66.67% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 333.33% 200.00% 200.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 11.59%
  QoQ % 4.76% 3.28% -1.61% 3.33% 5.26% 1.79% -
  Horiz. % 117.86% 112.50% 108.93% 110.71% 107.14% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,708
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 233.47 174.17 114.23 57.53 211.27 156.38 103.26 72.35%
  QoQ % 34.05% 52.47% 98.56% -72.77% 35.10% 51.44% -
  Horiz. % 226.10% 168.67% 110.62% 55.71% 204.60% 151.44% 100.00%
EPS 8.53 5.83 3.46 1.49 6.03 4.03 1.60 205.49%
  QoQ % 46.31% 68.50% 132.21% -75.29% 49.63% 151.88% -
  Horiz. % 533.12% 364.38% 216.25% 93.12% 376.88% 251.88% 100.00%
DPS 5.00 3.00 3.00 0.00 3.00 1.50 1.50 123.31%
  QoQ % 66.67% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 333.33% 200.00% 200.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.6600 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 11.59%
  QoQ % 4.76% 3.28% -1.61% 3.33% 5.26% 1.79% -
  Horiz. % 117.86% 112.50% 108.93% 110.71% 107.14% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 1.5500 1.6700 1.9200 1.7000 1.8100 1.3700 1.3500 -
P/RPS 0.66 0.96 1.68 2.95 0.86 0.88 1.31 -36.71%
  QoQ % -31.25% -42.86% -43.05% 243.02% -2.27% -32.82% -
  Horiz. % 50.38% 73.28% 128.24% 225.19% 65.65% 67.18% 100.00%
P/EPS 18.18 28.65 55.53 113.74 30.01 34.01 84.33 -64.08%
  QoQ % -36.54% -48.41% -51.18% 279.01% -11.76% -59.67% -
  Horiz. % 21.56% 33.97% 65.85% 134.87% 35.59% 40.33% 100.00%
EY 5.50 3.49 1.80 0.88 3.33 2.94 1.19 177.73%
  QoQ % 57.59% 93.89% 104.55% -73.57% 13.27% 147.06% -
  Horiz. % 462.18% 293.28% 151.26% 73.95% 279.83% 247.06% 100.00%
DY 3.23 1.80 1.56 0.00 1.66 1.09 1.11 103.96%
  QoQ % 79.44% 15.38% 0.00% 0.00% 52.29% -1.80% -
  Horiz. % 290.99% 162.16% 140.54% 0.00% 149.55% 98.20% 100.00%
P/NAPS 2.35 2.65 3.15 2.74 3.02 2.40 2.41 -1.67%
  QoQ % -11.32% -15.87% 14.96% -9.27% 25.83% -0.41% -
  Horiz. % 97.51% 109.96% 130.71% 113.69% 125.31% 99.59% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 24/07/18 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 -
Price 1.6500 1.5800 1.9000 1.8000 1.7000 1.4800 1.3600 -
P/RPS 0.71 0.91 1.66 3.13 0.80 0.95 1.32 -33.89%
  QoQ % -21.98% -45.18% -46.96% 291.25% -15.79% -28.03% -
  Horiz. % 53.79% 68.94% 125.76% 237.12% 60.61% 71.97% 100.00%
P/EPS 19.35 27.10 54.95 120.43 28.19 36.74 84.96 -62.74%
  QoQ % -28.60% -50.68% -54.37% 327.21% -23.27% -56.76% -
  Horiz. % 22.78% 31.90% 64.68% 141.75% 33.18% 43.24% 100.00%
EY 5.17 3.69 1.82 0.83 3.55 2.72 1.18 168.00%
  QoQ % 40.11% 102.75% 119.28% -76.62% 30.51% 130.51% -
  Horiz. % 438.14% 312.71% 154.24% 70.34% 300.85% 230.51% 100.00%
DY 3.03 1.90 1.58 0.00 1.76 1.01 1.10 96.62%
  QoQ % 59.47% 20.25% 0.00% 0.00% 74.26% -8.18% -
  Horiz. % 275.45% 172.73% 143.64% 0.00% 160.00% 91.82% 100.00%
P/NAPS 2.50 2.51 3.11 2.90 2.83 2.60 2.43 1.91%
  QoQ % -0.40% -19.29% 7.24% 2.47% 8.85% 7.00% -
  Horiz. % 102.88% 103.29% 127.98% 119.34% 116.46% 107.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers