Highlights

[CARING] QoQ Cumulative Quarter Result on 2017-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     49.73%    YoY -     80.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 379,178 248,695 125,246 459,957 340,458 224,800 110,938 127.42%
  QoQ % 52.47% 98.57% -72.77% 35.10% 51.45% 102.64% -
  Horiz. % 341.79% 224.17% 112.90% 414.61% 306.89% 202.64% 100.00%
PBT 23,253 13,107 5,935 21,953 16,356 6,662 1,525 517.98%
  QoQ % 77.41% 120.84% -72.96% 34.22% 145.51% 336.85% -
  Horiz. % 1,524.79% 859.48% 389.18% 1,439.54% 1,072.52% 436.85% 100.00%
Tax -6,279 -3,539 -1,603 -5,164 -4,580 -1,865 -427 503.18%
  QoQ % -77.42% -120.77% 68.96% -12.75% -145.58% -336.77% -
  Horiz. % 1,470.49% 828.81% 375.41% 1,209.37% 1,072.60% 436.77% 100.00%
NP 16,974 9,568 4,332 16,789 11,776 4,797 1,098 523.69%
  QoQ % 77.40% 120.87% -74.20% 42.57% 145.49% 336.89% -
  Horiz. % 1,545.90% 871.40% 394.54% 1,529.05% 1,072.50% 436.89% 100.00%
NP to SH 12,692 7,528 3,254 13,130 8,769 3,485 721 580.26%
  QoQ % 68.60% 131.35% -75.22% 49.73% 151.62% 383.36% -
  Horiz. % 1,760.33% 1,044.11% 451.32% 1,821.08% 1,216.23% 483.36% 100.00%
Tax Rate 27.00 % 27.00 % 27.01 % 23.52 % 28.00 % 27.99 % 28.00 % -2.40%
  QoQ % 0.00% -0.04% 14.84% -16.00% 0.04% -0.04% -
  Horiz. % 96.43% 96.43% 96.46% 84.00% 100.00% 99.96% 100.00%
Total Cost 362,204 239,127 120,914 443,168 328,682 220,003 109,840 122.03%
  QoQ % 51.47% 97.77% -72.72% 34.83% 49.40% 100.29% -
  Horiz. % 329.76% 217.70% 110.08% 403.47% 299.24% 200.29% 100.00%
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 6,531 6,531 - 6,531 3,265 3,265 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 51.46 % 86.76 % - % 49.74 % 37.24 % 93.70 % - % -
  QoQ % -40.69% 0.00% 0.00% 33.57% -60.26% 0.00% -
  Horiz. % 54.92% 92.59% 0.00% 53.08% 39.74% 100.00% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 4.48 % 3.85 % 3.46 % 3.65 % 3.46 % 2.13 % 0.99 % 174.34%
  QoQ % 16.36% 11.27% -5.21% 5.49% 62.44% 115.15% -
  Horiz. % 452.53% 388.89% 349.49% 368.69% 349.49% 215.15% 100.00%
ROE 9.25 % 5.67 % 2.41 % 10.05 % 7.07 % 2.86 % 0.58 % 536.81%
  QoQ % 63.14% 135.27% -76.02% 42.15% 147.20% 393.10% -
  Horiz. % 1,594.83% 977.59% 415.52% 1,732.76% 1,218.97% 493.10% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 174.17 114.23 57.53 211.27 156.38 103.26 50.96 127.41%
  QoQ % 52.47% 98.56% -72.77% 35.10% 51.44% 102.63% -
  Horiz. % 341.78% 224.16% 112.89% 414.58% 306.87% 202.63% 100.00%
EPS 5.83 3.46 1.49 6.03 4.03 1.60 0.33 581.90%
  QoQ % 68.50% 132.21% -75.29% 49.63% 151.88% 384.85% -
  Horiz. % 1,766.67% 1,048.48% 451.52% 1,827.27% 1,221.21% 484.85% 100.00%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 174.17 114.23 57.53 211.27 156.38 103.26 50.96 127.41%
  QoQ % 52.47% 98.56% -72.77% 35.10% 51.44% 102.63% -
  Horiz. % 341.78% 224.16% 112.89% 414.58% 306.87% 202.63% 100.00%
EPS 5.83 3.46 1.49 6.03 4.03 1.60 0.33 581.90%
  QoQ % 68.50% 132.21% -75.29% 49.63% 151.88% 384.85% -
  Horiz. % 1,766.67% 1,048.48% 451.52% 1,827.27% 1,221.21% 484.85% 100.00%
DPS 3.00 3.00 0.00 3.00 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.6700 1.9200 1.7000 1.8100 1.3700 1.3500 1.5600 -
P/RPS 0.96 1.68 2.95 0.86 0.88 1.31 3.06 -53.93%
  QoQ % -42.86% -43.05% 243.02% -2.27% -32.82% -57.19% -
  Horiz. % 31.37% 54.90% 96.41% 28.10% 28.76% 42.81% 100.00%
P/EPS 28.65 55.53 113.74 30.01 34.01 84.33 471.04 -84.61%
  QoQ % -48.41% -51.18% 279.01% -11.76% -59.67% -82.10% -
  Horiz. % 6.08% 11.79% 24.15% 6.37% 7.22% 17.90% 100.00%
EY 3.49 1.80 0.88 3.33 2.94 1.19 0.21 554.60%
  QoQ % 93.89% 104.55% -73.57% 13.27% 147.06% 466.67% -
  Horiz. % 1,661.90% 857.14% 419.05% 1,585.71% 1,400.00% 566.67% 100.00%
DY 1.80 1.56 0.00 1.66 1.09 1.11 0.00 -
  QoQ % 15.38% 0.00% 0.00% 52.29% -1.80% 0.00% -
  Horiz. % 162.16% 140.54% 0.00% 149.55% 98.20% 100.00% -
P/NAPS 2.65 3.15 2.74 3.02 2.40 2.41 2.74 -2.21%
  QoQ % -15.87% 14.96% -9.27% 25.83% -0.41% -12.04% -
  Horiz. % 96.72% 114.96% 100.00% 110.22% 87.59% 87.96% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 -
Price 1.5800 1.9000 1.8000 1.7000 1.4800 1.3600 1.4100 -
P/RPS 0.91 1.66 3.13 0.80 0.95 1.32 2.77 -52.49%
  QoQ % -45.18% -46.96% 291.25% -15.79% -28.03% -52.35% -
  Horiz. % 32.85% 59.93% 113.00% 28.88% 34.30% 47.65% 100.00%
P/EPS 27.10 54.95 120.43 28.19 36.74 84.96 425.75 -84.14%
  QoQ % -50.68% -54.37% 327.21% -23.27% -56.76% -80.04% -
  Horiz. % 6.37% 12.91% 28.29% 6.62% 8.63% 19.96% 100.00%
EY 3.69 1.82 0.83 3.55 2.72 1.18 0.23 539.35%
  QoQ % 102.75% 119.28% -76.62% 30.51% 130.51% 413.04% -
  Horiz. % 1,604.35% 791.30% 360.87% 1,543.48% 1,182.61% 513.04% 100.00%
DY 1.90 1.58 0.00 1.76 1.01 1.10 0.00 -
  QoQ % 20.25% 0.00% 0.00% 74.26% -8.18% 0.00% -
  Horiz. % 172.73% 143.64% 0.00% 160.00% 91.82% 100.00% -
P/NAPS 2.51 3.11 2.90 2.83 2.60 2.43 2.47 1.08%
  QoQ % -19.29% 7.24% 2.47% 8.85% 7.00% -1.62% -
  Horiz. % 101.62% 125.91% 117.41% 114.57% 105.26% 98.38% 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.
 


 

213  312  521  1190 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.235-0.02 
 HSI-C5H 0.255-0.025 
 SAPNRG 0.295+0.005 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 IMPIANA 0.0350.00 
 EKOVEST-WB 0.24-0.04 
 LAMBO 0.060.00 
Partners & Brokers