Highlights

[CARING] QoQ Cumulative Quarter Result on 2014-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 31-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend QoQ -     8.94%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 271,292 177,405 88,395 338,337 249,696 167,728 0 -
  QoQ % 52.92% 100.70% -73.87% 35.50% 48.87% 0.00% -
  Horiz. % 161.75% 105.77% 52.70% 201.72% 148.87% 100.00% -
PBT 14,868 4,028 1,072 22,810 19,939 10,833 0 -
  QoQ % 269.12% 275.75% -95.30% 14.40% 84.06% 0.00% -
  Horiz. % 137.25% 37.18% 9.90% 210.56% 184.06% 100.00% -
Tax -4,163 -1,128 -300 -6,534 -4,985 -2,708 0 -
  QoQ % -269.06% -276.00% 95.41% -31.07% -84.08% 0.00% -
  Horiz. % 153.73% 41.65% 11.08% 241.29% 184.08% 100.00% -
NP 10,705 2,900 772 16,276 14,954 8,125 0 -
  QoQ % 269.14% 275.65% -95.26% 8.84% 84.05% 0.00% -
  Horiz. % 131.75% 35.69% 9.50% 200.32% 184.05% 100.00% -
NP to SH 10,241 2,644 554 15,078 13,841 7,222 0 -
  QoQ % 287.33% 377.26% -96.33% 8.94% 91.65% 0.00% -
  Horiz. % 141.80% 36.61% 7.67% 208.78% 191.65% 100.00% -
Tax Rate 28.00 % 28.00 % 27.99 % 28.65 % 25.00 % 25.00 % - % -
  QoQ % 0.00% 0.04% -2.30% 14.60% 0.00% 0.00% -
  Horiz. % 112.00% 112.00% 111.96% 114.60% 100.00% 100.00% -
Total Cost 260,587 174,505 87,623 322,061 234,742 159,603 0 -
  QoQ % 49.33% 99.15% -72.79% 37.20% 47.08% 0.00% -
  Horiz. % 163.27% 109.34% 54.90% 201.79% 147.08% 100.00% -
Net Worth 117,561 117,561 115,384 113,207 115,384 108,853 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 6,531 3,265 - - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
Div Payout % - % - % - % 43.32 % 23.59 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 83.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 183.64% 100.00% - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 117,561 117,561 115,384 113,207 115,384 108,853 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
NOSH 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% -
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 3.95 % 1.63 % 0.87 % 4.81 % 5.99 % 4.84 % - % -
  QoQ % 142.33% 87.36% -81.91% -19.70% 23.76% 0.00% -
  Horiz. % 81.61% 33.68% 17.98% 99.38% 123.76% 100.00% -
ROE 8.71 % 2.25 % 0.48 % 13.32 % 12.00 % 6.63 % - % -
  QoQ % 287.11% 368.75% -96.40% 11.00% 81.00% 0.00% -
  Horiz. % 131.37% 33.94% 7.24% 200.90% 181.00% 100.00% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 124.61 81.49 40.60 155.41 114.69 77.04 - -
  QoQ % 52.91% 100.71% -73.88% 35.50% 48.87% 0.00% -
  Horiz. % 161.75% 105.78% 52.70% 201.73% 148.87% 100.00% -
EPS 4.70 1.21 0.25 7.47 6.36 3.32 0.00 -
  QoQ % 288.43% 384.00% -96.65% 17.45% 91.57% 0.00% -
  Horiz. % 141.57% 36.45% 7.53% 225.00% 191.57% 100.00% -
DPS 0.00 0.00 0.00 3.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 124.61 81.49 40.60 155.41 114.69 77.04 - -
  QoQ % 52.91% 100.71% -73.88% 35.50% 48.87% 0.00% -
  Horiz. % 161.75% 105.78% 52.70% 201.73% 148.87% 100.00% -
EPS 4.70 1.21 0.25 7.47 6.36 3.32 0.00 -
  QoQ % 288.43% 384.00% -96.65% 17.45% 91.57% 0.00% -
  Horiz. % 141.57% 36.45% 7.53% 225.00% 191.57% 100.00% -
DPS 0.00 0.00 0.00 3.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 - -
Price 1.2900 1.2600 1.7900 2.1100 1.9600 1.8100 0.0000 -
P/RPS 1.04 1.55 4.41 1.36 1.71 2.35 0.00 -
  QoQ % -32.90% -64.85% 224.26% -20.47% -27.23% 0.00% -
  Horiz. % 44.26% 65.96% 187.66% 57.87% 72.77% 100.00% -
P/EPS 27.42 103.75 703.42 30.47 30.83 54.56 0.00 -
  QoQ % -73.57% -85.25% 2,208.57% -1.17% -43.49% 0.00% -
  Horiz. % 50.26% 190.16% 1,289.26% 55.85% 56.51% 100.00% -
EY 3.65 0.96 0.14 3.28 3.24 1.83 0.00 -
  QoQ % 280.21% 585.71% -95.73% 1.23% 77.05% 0.00% -
  Horiz. % 199.45% 52.46% 7.65% 179.23% 177.05% 100.00% -
DY 0.00 0.00 0.00 1.42 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 84.42% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 184.42% 100.00% - -
P/NAPS 2.39 2.33 3.38 4.06 3.70 3.62 0.00 -
  QoQ % 2.58% -31.07% -16.75% 9.73% 2.21% 0.00% -
  Horiz. % 66.02% 64.36% 93.37% 112.15% 102.21% 100.00% -
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 27/01/15 29/10/14 31/07/14 25/04/14 28/01/14 - -
Price 1.2000 1.1900 1.5400 2.1400 1.9900 2.0800 0.0000 -
P/RPS 0.96 1.46 3.79 1.38 1.74 2.70 0.00 -
  QoQ % -34.25% -61.48% 174.64% -20.69% -35.56% 0.00% -
  Horiz. % 35.56% 54.07% 140.37% 51.11% 64.44% 100.00% -
P/EPS 25.51 97.98 605.18 30.90 31.30 62.70 0.00 -
  QoQ % -73.96% -83.81% 1,858.51% -1.28% -50.08% 0.00% -
  Horiz. % 40.69% 156.27% 965.20% 49.28% 49.92% 100.00% -
EY 3.92 1.02 0.17 3.24 3.19 1.59 0.00 -
  QoQ % 284.31% 500.00% -94.75% 1.57% 100.63% 0.00% -
  Horiz. % 246.54% 64.15% 10.69% 203.77% 200.63% 100.00% -
DY 0.00 0.00 0.00 1.40 0.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 86.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 186.67% 100.00% - -
P/NAPS 2.22 2.20 2.91 4.12 3.75 4.16 0.00 -
  QoQ % 0.91% -24.40% -29.37% 9.87% -9.86% 0.00% -
  Horiz. % 53.37% 52.88% 69.95% 99.04% 90.14% 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