Highlights

[CARING] QoQ Cumulative Quarter Result on 2018-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-Aug-2018  [#1]
Profit Trend QoQ -     -77.97%    YoY -     25.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 599,234 425,606 282,243 142,941 508,270 379,178 248,695 79.83%
  QoQ % 40.80% 50.79% 97.45% -71.88% 34.05% 52.47% -
  Horiz. % 240.95% 171.14% 113.49% 57.48% 204.37% 152.47% 100.00%
PBT 33,965 27,218 16,234 6,500 29,566 23,253 13,107 88.77%
  QoQ % 24.79% 67.66% 149.75% -78.02% 27.15% 77.41% -
  Horiz. % 259.14% 207.66% 123.86% 49.59% 225.57% 177.41% 100.00%
Tax -8,316 -7,349 -4,383 -1,755 -6,242 -6,279 -3,539 76.84%
  QoQ % -13.16% -67.67% -149.74% 71.88% 0.59% -77.42% -
  Horiz. % 234.98% 207.66% 123.85% 49.59% 176.38% 177.42% 100.00%
NP 25,649 19,869 11,851 4,745 23,324 16,974 9,568 93.09%
  QoQ % 29.09% 67.66% 149.76% -79.66% 37.41% 77.40% -
  Horiz. % 268.07% 207.66% 123.86% 49.59% 243.77% 177.40% 100.00%
NP to SH 20,728 15,502 9,828 4,088 18,560 12,692 7,528 96.57%
  QoQ % 33.71% 57.73% 140.41% -77.97% 46.23% 68.60% -
  Horiz. % 275.35% 205.92% 130.55% 54.30% 246.55% 168.60% 100.00%
Tax Rate 24.48 % 27.00 % 27.00 % 27.00 % 21.11 % 27.00 % 27.00 % -6.33%
  QoQ % -9.33% 0.00% 0.00% 27.90% -21.81% 0.00% -
  Horiz. % 90.67% 100.00% 100.00% 100.00% 78.19% 100.00% 100.00%
Total Cost 573,585 405,737 270,392 138,196 484,946 362,204 239,127 79.29%
  QoQ % 41.37% 50.06% 95.66% -71.50% 33.89% 51.47% -
  Horiz. % 239.87% 169.67% 113.07% 57.79% 202.80% 151.47% 100.00%
Net Worth 152,394 148,040 141,509 148,040 143,686 137,155 132,800 9.62%
  QoQ % 2.94% 4.62% -4.41% 3.03% 4.76% 3.28% -
  Horiz. % 114.75% 111.48% 106.56% 111.48% 108.20% 103.28% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 10,885 10,885 10,885 - 10,885 6,531 6,531 40.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 166.67% 166.67% 166.67% 0.00% 166.67% 100.00% 100.00%
Div Payout % 52.52 % 70.22 % 110.76 % - % 58.65 % 51.46 % 86.76 % -28.46%
  QoQ % -25.21% -36.60% 0.00% 0.00% 13.97% -40.69% -
  Horiz. % 60.53% 80.94% 127.66% 0.00% 67.60% 59.31% 100.00%
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 152,394 148,040 141,509 148,040 143,686 137,155 132,800 9.62%
  QoQ % 2.94% 4.62% -4.41% 3.03% 4.76% 3.28% -
  Horiz. % 114.75% 111.48% 106.56% 111.48% 108.20% 103.28% 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 4.28 % 4.67 % 4.20 % 3.32 % 4.59 % 4.48 % 3.85 % 7.32%
  QoQ % -8.35% 11.19% 26.51% -27.67% 2.46% 16.36% -
  Horiz. % 111.17% 121.30% 109.09% 86.23% 119.22% 116.36% 100.00%
ROE 13.60 % 10.47 % 6.95 % 2.76 % 12.92 % 9.25 % 5.67 % 79.28%
  QoQ % 29.89% 50.65% 151.81% -78.64% 39.68% 63.14% -
  Horiz. % 239.86% 184.66% 122.57% 48.68% 227.87% 163.14% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 275.25 195.50 129.64 65.66 233.47 174.17 114.23 79.83%
  QoQ % 40.79% 50.80% 97.44% -71.88% 34.05% 52.47% -
  Horiz. % 240.96% 171.15% 113.49% 57.48% 204.39% 152.47% 100.00%
EPS 9.52 7.12 4.51 1.88 8.53 5.83 3.46 96.48%
  QoQ % 33.71% 57.87% 139.89% -77.96% 46.31% 68.50% -
  Horiz. % 275.14% 205.78% 130.35% 54.34% 246.53% 168.50% 100.00%
DPS 5.00 5.00 5.00 0.00 5.00 3.00 3.00 40.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 166.67% 166.67% 166.67% 0.00% 166.67% 100.00% 100.00%
NAPS 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 9.62%
  QoQ % 2.94% 4.62% -4.41% 3.03% 4.76% 3.28% -
  Horiz. % 114.75% 111.48% 106.56% 111.48% 108.20% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 275.25 195.50 129.64 65.66 233.47 174.17 114.23 79.83%
  QoQ % 40.79% 50.80% 97.44% -71.88% 34.05% 52.47% -
  Horiz. % 240.96% 171.15% 113.49% 57.48% 204.39% 152.47% 100.00%
EPS 9.52 7.12 4.51 1.88 8.53 5.83 3.46 96.48%
  QoQ % 33.71% 57.87% 139.89% -77.96% 46.31% 68.50% -
  Horiz. % 275.14% 205.78% 130.35% 54.34% 246.53% 168.50% 100.00%
DPS 5.00 5.00 5.00 0.00 5.00 3.00 3.00 40.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 166.67% 166.67% 166.67% 0.00% 166.67% 100.00% 100.00%
NAPS 0.7000 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 9.62%
  QoQ % 2.94% 4.62% -4.41% 3.03% 4.76% 3.28% -
  Horiz. % 114.75% 111.48% 106.56% 111.48% 108.20% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.9200 1.9700 1.6500 1.6900 1.5500 1.6700 1.9200 -
P/RPS 0.70 1.01 1.27 2.57 0.66 0.96 1.68 -44.24%
  QoQ % -30.69% -20.47% -50.58% 289.39% -31.25% -42.86% -
  Horiz. % 41.67% 60.12% 75.60% 152.98% 39.29% 57.14% 100.00%
P/EPS 20.17 27.67 36.55 90.00 18.18 28.65 55.53 -49.12%
  QoQ % -27.11% -24.30% -59.39% 395.05% -36.54% -48.41% -
  Horiz. % 36.32% 49.83% 65.82% 162.07% 32.74% 51.59% 100.00%
EY 4.96 3.61 2.74 1.11 5.50 3.49 1.80 96.67%
  QoQ % 37.40% 31.75% 146.85% -79.82% 57.59% 93.89% -
  Horiz. % 275.56% 200.56% 152.22% 61.67% 305.56% 193.89% 100.00%
DY 2.60 2.54 3.03 0.00 3.23 1.80 1.56 40.62%
  QoQ % 2.36% -16.17% 0.00% 0.00% 79.44% 15.38% -
  Horiz. % 166.67% 162.82% 194.23% 0.00% 207.05% 115.38% 100.00%
P/NAPS 2.74 2.90 2.54 2.49 2.35 2.65 3.15 -8.89%
  QoQ % -5.52% 14.17% 2.01% 5.96% -11.32% -15.87% -
  Horiz. % 86.98% 92.06% 80.63% 79.05% 74.60% 84.13% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 25/07/19 25/04/19 24/01/19 30/10/18 24/07/18 25/04/18 23/01/18 -
Price 1.9000 1.9300 1.6800 1.7100 1.6500 1.5800 1.9000 -
P/RPS 0.69 0.99 1.30 2.60 0.71 0.91 1.66 -44.33%
  QoQ % -30.30% -23.85% -50.00% 266.20% -21.98% -45.18% -
  Horiz. % 41.57% 59.64% 78.31% 156.63% 42.77% 54.82% 100.00%
P/EPS 19.96 27.10 37.21 91.07 19.35 27.10 54.95 -49.12%
  QoQ % -26.35% -27.17% -59.14% 370.65% -28.60% -50.68% -
  Horiz. % 36.32% 49.32% 67.72% 165.73% 35.21% 49.32% 100.00%
EY 5.01 3.69 2.69 1.10 5.17 3.69 1.82 96.54%
  QoQ % 35.77% 37.17% 144.55% -78.72% 40.11% 102.75% -
  Horiz. % 275.27% 202.75% 147.80% 60.44% 284.07% 202.75% 100.00%
DY 2.63 2.59 2.98 0.00 3.03 1.90 1.58 40.50%
  QoQ % 1.54% -13.09% 0.00% 0.00% 59.47% 20.25% -
  Horiz. % 166.46% 163.92% 188.61% 0.00% 191.77% 120.25% 100.00%
P/NAPS 2.71 2.84 2.58 2.51 2.50 2.51 3.11 -8.78%
  QoQ % -4.58% 10.08% 2.79% 0.40% -0.40% -19.29% -
  Horiz. % 87.14% 91.32% 82.96% 80.71% 80.39% 80.71% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers