Highlights

[CARING] QoQ Cumulative Quarter Result on 2019-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 30-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 31-Aug-2019  [#1]
Profit Trend QoQ -     -79.83%    YoY -     2.27%
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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers