Highlights

[CARING] QoQ Cumulative Quarter Result on 2019-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 25-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-May-2019  [#4]
Profit Trend QoQ -     33.71%    YoY -     11.68%
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.
 


 

205  295  510  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers