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 - 217,356
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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers