Highlights

[CARING] QoQ Cumulative Quarter Result on 2015-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     25.66%    YoY -     -14.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 294,239 190,841 92,553 366,699 271,292 177,405 88,395 123.43%
  QoQ % 54.18% 106.20% -74.76% 35.17% 52.92% 100.70% -
  Horiz. % 332.87% 215.90% 104.70% 414.84% 306.91% 200.70% 100.00%
PBT 7,355 4,234 1,367 18,499 14,868 4,028 1,072 262.35%
  QoQ % 73.71% 209.73% -92.61% 24.42% 269.12% 275.75% -
  Horiz. % 686.10% 394.96% 127.52% 1,725.65% 1,386.94% 375.75% 100.00%
Tax -2,059 -1,187 -383 -5,482 -4,163 -1,128 -300 262.43%
  QoQ % -73.46% -209.92% 93.01% -31.68% -269.06% -276.00% -
  Horiz. % 686.33% 395.67% 127.67% 1,827.33% 1,387.67% 376.00% 100.00%
NP 5,296 3,047 984 13,017 10,705 2,900 772 262.31%
  QoQ % 73.81% 209.65% -92.44% 21.60% 269.14% 275.65% -
  Horiz. % 686.01% 394.69% 127.46% 1,686.14% 1,386.66% 375.65% 100.00%
NP to SH 4,550 2,934 1,019 12,869 10,241 2,644 554 308.64%
  QoQ % 55.08% 187.93% -92.08% 25.66% 287.33% 377.26% -
  Horiz. % 821.30% 529.60% 183.94% 2,322.92% 1,848.56% 477.26% 100.00%
Tax Rate 27.99 % 28.03 % 28.02 % 29.63 % 28.00 % 28.00 % 27.99 % -
  QoQ % -0.14% 0.04% -5.43% 5.82% 0.00% 0.04% -
  Horiz. % 100.00% 100.14% 100.11% 105.86% 100.04% 100.04% 100.00%
Total Cost 288,943 187,794 91,569 353,682 260,587 174,505 87,623 122.03%
  QoQ % 53.86% 105.08% -74.11% 35.73% 49.33% 99.15% -
  Horiz. % 329.76% 214.32% 104.50% 403.64% 297.40% 199.15% 100.00%
Net Worth - 119,738 121,915 119,738 117,561 117,561 115,384 -
  QoQ % 0.00% -1.79% 1.82% 1.85% 0.00% 1.89% -
  Horiz. % 0.00% 103.77% 105.66% 103.77% 101.89% 101.89% 100.00%
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 4,354 - - 4,354 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
Div Payout % 95.70 % - % - % 33.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 282.88% 0.00% 0.00% 100.00% - - -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth - 119,738 121,915 119,738 117,561 117,561 115,384 -
  QoQ % 0.00% -1.79% 1.82% 1.85% 0.00% 1.89% -
  Horiz. % 0.00% 103.77% 105.66% 103.77% 101.89% 101.89% 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
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 1.80 % 1.60 % 1.06 % 3.55 % 3.95 % 1.63 % 0.87 % 62.58%
  QoQ % 12.50% 50.94% -70.14% -10.13% 142.33% 87.36% -
  Horiz. % 206.90% 183.91% 121.84% 408.05% 454.02% 187.36% 100.00%
ROE - % 2.45 % 0.84 % 10.75 % 8.71 % 2.25 % 0.48 % -
  QoQ % 0.00% 191.67% -92.19% 23.42% 287.11% 368.75% -
  Horiz. % 0.00% 510.42% 175.00% 2,239.58% 1,814.58% 468.75% 100.00%
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 135.15 87.66 42.51 168.44 124.61 81.49 40.60 123.43%
  QoQ % 54.18% 106.21% -74.76% 35.17% 52.91% 100.71% -
  Horiz. % 332.88% 215.91% 104.70% 414.88% 306.92% 200.71% 100.00%
EPS 2.09 1.35 0.47 5.91 4.70 1.21 0.25 313.52%
  QoQ % 54.81% 187.23% -92.05% 25.74% 288.43% 384.00% -
  Horiz. % 836.00% 540.00% 188.00% 2,364.00% 1,880.00% 484.00% 100.00%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS - 0.5500 0.5600 0.5500 0.5400 0.5400 0.5300 -
  QoQ % 0.00% -1.79% 1.82% 1.85% 0.00% 1.89% -
  Horiz. % 0.00% 103.77% 105.66% 103.77% 101.89% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 135.15 87.66 42.51 168.44 124.61 81.49 40.60 123.43%
  QoQ % 54.18% 106.21% -74.76% 35.17% 52.91% 100.71% -
  Horiz. % 332.88% 215.91% 104.70% 414.88% 306.92% 200.71% 100.00%
EPS 2.09 1.35 0.47 5.91 4.70 1.21 0.25 313.52%
  QoQ % 54.81% 187.23% -92.05% 25.74% 288.43% 384.00% -
  Horiz. % 836.00% 540.00% 188.00% 2,364.00% 1,880.00% 484.00% 100.00%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS - 0.5500 0.5600 0.5500 0.5400 0.5400 0.5300 -
  QoQ % 0.00% -1.79% 1.82% 1.85% 0.00% 1.89% -
  Horiz. % 0.00% 103.77% 105.66% 103.77% 101.89% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 2.0000 2.0400 1.2100 1.0000 1.2900 1.2600 1.7900 -
P/RPS 1.48 2.33 2.85 0.59 1.04 1.55 4.41 -51.80%
  QoQ % -36.48% -18.25% 383.05% -43.27% -32.90% -64.85% -
  Horiz. % 33.56% 52.83% 64.63% 13.38% 23.58% 35.15% 100.00%
P/EPS 95.70 151.37 258.51 16.92 27.42 103.75 703.42 -73.64%
  QoQ % -36.78% -41.45% 1,427.84% -38.29% -73.57% -85.25% -
  Horiz. % 13.60% 21.52% 36.75% 2.41% 3.90% 14.75% 100.00%
EY 1.04 0.66 0.39 5.91 3.65 0.96 0.14 282.12%
  QoQ % 57.58% 69.23% -93.40% 61.92% 280.21% 585.71% -
  Horiz. % 742.86% 471.43% 278.57% 4,221.43% 2,607.14% 685.71% 100.00%
DY 1.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 3.71 2.16 1.82 2.39 2.33 3.38 -
  QoQ % 0.00% 71.76% 18.68% -23.85% 2.58% -31.07% -
  Horiz. % 0.00% 109.76% 63.91% 53.85% 70.71% 68.93% 100.00%
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 27/01/16 28/10/15 28/07/15 28/04/15 27/01/15 29/10/14 -
Price 0.0000 1.9000 2.0600 1.1000 1.2000 1.1900 1.5400 -
P/RPS 0.00 2.17 4.85 0.65 0.96 1.46 3.79 -
  QoQ % 0.00% -55.26% 646.15% -32.29% -34.25% -61.48% -
  Horiz. % 0.00% 57.26% 127.97% 17.15% 25.33% 38.52% 100.00%
P/EPS 0.00 140.98 440.11 18.61 25.51 97.98 605.18 -
  QoQ % 0.00% -67.97% 2,264.91% -27.05% -73.96% -83.81% -
  Horiz. % 0.00% 23.30% 72.72% 3.08% 4.22% 16.19% 100.00%
EY 0.00 0.71 0.23 5.37 3.92 1.02 0.17 -
  QoQ % 0.00% 208.70% -95.72% 36.99% 284.31% 500.00% -
  Horiz. % 0.00% 417.65% 135.29% 3,158.82% 2,305.88% 600.00% 100.00%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 3.45 3.68 2.00 2.22 2.20 2.91 -
  QoQ % 0.00% -6.25% 84.00% -9.91% 0.91% -24.40% -
  Horiz. % 0.00% 118.56% 126.46% 68.73% 76.29% 75.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

643  419  595  798 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.030.00 
 AT 0.205+0.005 
 BIOHLDG 0.35+0.04 
 PHB-WB 0.020.00 
 MTRONIC 0.12+0.01 
 KANGER 0.175-0.005 
 TNLOGIS 0.925+0.09 
 HIAPTEK 0.285+0.005 
 MTRONIC-WA 0.08+0.01 
 IRIS 0.36+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS