Highlights

[CAREPLS] QoQ Quarter Result on 2021-06-30 [#2]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 13-Aug-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Jun-2021  [#2]
Profit Trend QoQ -     -14.95%    YoY -     190.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 100,837 249,048 241,333 129,331 122,705 118,898 104,696 -2.47%
  QoQ % -59.51% 3.20% 86.60% 5.40% 3.20% 13.56% -
  Horiz. % 96.31% 237.88% 230.51% 123.53% 117.20% 113.56% 100.00%
PBT 12,135 134,425 147,916 59,529 49,733 38,119 1,206 365.43%
  QoQ % -90.97% -9.12% 148.48% 19.70% 30.47% 3,060.78% -
  Horiz. % 1,006.22% 11,146.35% 12,265.01% 4,936.07% 4,123.80% 3,160.78% 100.00%
Tax -3,748 -29,342 -24,373 -17,247 -6,877 -1,907 -65 1,388.86%
  QoQ % 87.23% -20.39% -41.32% -150.79% -260.62% -2,833.85% -
  Horiz. % 5,766.15% 45,141.54% 37,496.92% 26,533.85% 10,580.00% 2,933.85% 100.00%
NP 8,387 105,083 123,543 42,282 42,856 36,212 1,141 277.59%
  QoQ % -92.02% -14.94% 192.19% -1.34% 18.35% 3,073.71% -
  Horiz. % 735.06% 9,209.73% 10,827.61% 3,705.70% 3,756.00% 3,173.71% 100.00%
NP to SH 8,374 105,076 123,543 42,297 42,856 36,212 1,141 277.20%
  QoQ % -92.03% -14.95% 192.08% -1.30% 18.35% 3,073.71% -
  Horiz. % 733.92% 9,209.12% 10,827.61% 3,707.01% 3,756.00% 3,173.71% 100.00%
Tax Rate 30.89 % 21.83 % 16.48 % 28.97 % 13.83 % 5.00 % 5.39 % 219.91%
  QoQ % 41.50% 32.46% -43.11% 109.47% 176.60% -7.24% -
  Horiz. % 573.10% 405.01% 305.75% 537.48% 256.59% 92.76% 100.00%
Total Cost 92,450 143,965 117,790 87,049 79,849 82,686 103,555 -7.28%
  QoQ % -35.78% 22.22% 35.31% 9.02% -3.43% -20.15% -
  Horiz. % 89.28% 139.02% 113.75% 84.06% 77.11% 79.85% 100.00%
Net Worth 501,221 470,721 374,595 262,093 185,362 142,709 97,770 197.02%
  QoQ % 6.48% 25.66% 42.92% 41.40% 29.89% 45.96% -
  Horiz. % 512.65% 481.46% 383.14% 268.07% 189.59% 145.96% 100.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 10,760 10,750 10,750 - - 2,656 -
  QoQ % 0.00% 0.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 405.02% 404.64% 404.64% 0.00% 0.00% 100.00%
Div Payout % - % 10.24 % 8.70 % 25.42 % - % - % 232.85 % -
  QoQ % 0.00% 17.70% -65.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.40% 3.74% 10.92% 0.00% 0.00% 100.00%
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 501,221 470,721 374,595 262,093 185,362 142,709 97,770 197.02%
  QoQ % 6.48% 25.66% 42.92% 41.40% 29.89% 45.96% -
  Horiz. % 512.65% 481.46% 383.14% 268.07% 189.59% 145.96% 100.00%
NOSH 545,399 538,029 537,517 537,517 535,884 540,359 531,359 1.75%
  QoQ % 1.37% 0.10% 0.00% 0.30% -0.83% 1.69% -
  Horiz. % 102.64% 101.26% 101.16% 101.16% 100.85% 101.69% 100.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.32 % 42.19 % 51.19 % 32.69 % 34.93 % 30.46 % 1.09 % 287.19%
  QoQ % -80.28% -17.58% 56.59% -6.41% 14.67% 2,694.50% -
  Horiz. % 763.30% 3,870.64% 4,696.33% 2,999.08% 3,204.59% 2,794.50% 100.00%
ROE 1.67 % 22.32 % 32.98 % 16.14 % 23.12 % 25.37 % 1.17 % 26.74%
  QoQ % -92.52% -32.32% 104.34% -30.19% -8.87% 2,068.38% -
  Horiz. % 142.74% 1,907.69% 2,818.80% 1,379.49% 1,976.07% 2,168.38% 100.00%
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.49 46.29 44.90 24.06 22.90 22.00 19.70 -4.13%
  QoQ % -60.06% 3.10% 86.62% 5.07% 4.09% 11.68% -
  Horiz. % 93.86% 234.97% 227.92% 122.13% 116.24% 111.68% 100.00%
EPS 1.54 19.53 22.98 7.87 8.00 6.70 0.21 277.00%
  QoQ % -92.11% -15.01% 191.99% -1.63% 19.40% 3,090.48% -
  Horiz. % 733.33% 9,300.00% 10,942.86% 3,747.62% 3,809.52% 3,190.48% 100.00%
DPS 0.00 2.00 2.00 2.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 400.00% 400.00% 400.00% 0.00% 0.00% 100.00%
NAPS 0.9190 0.8749 0.6969 0.4876 0.3459 0.2641 0.1840 191.90%
  QoQ % 5.04% 25.54% 42.92% 40.97% 30.97% 43.53% -
  Horiz. % 499.46% 475.49% 378.75% 265.00% 187.99% 143.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.75 43.84 42.48 22.77 21.60 20.93 18.43 -2.47%
  QoQ % -59.51% 3.20% 86.56% 5.42% 3.20% 13.56% -
  Horiz. % 96.31% 237.87% 230.49% 123.55% 117.20% 113.56% 100.00%
EPS 1.47 18.50 21.75 7.45 7.54 6.37 0.20 277.57%
  QoQ % -92.05% -14.94% 191.95% -1.19% 18.37% 3,085.00% -
  Horiz. % 735.00% 9,250.00% 10,875.00% 3,725.00% 3,770.00% 3,185.00% 100.00%
DPS 0.00 1.89 1.89 1.89 0.00 0.00 0.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 402.13% 402.13% 402.13% 0.00% 0.00% 100.00%
NAPS 0.8823 0.8286 0.6594 0.4614 0.3263 0.2512 0.1721 197.02%
  QoQ % 6.48% 25.66% 42.91% 41.40% 29.90% 45.96% -
  Horiz. % 512.67% 481.46% 383.15% 268.10% 189.60% 145.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.2400 1.6500 1.2700 2.0700 2.9800 1.4200 0.2750 -
P/RPS 6.71 3.56 2.83 8.60 13.01 6.45 1.40 184.00%
  QoQ % 88.48% 25.80% -67.09% -33.90% 101.71% 360.71% -
  Horiz. % 479.29% 254.29% 202.14% 614.29% 929.29% 460.71% 100.00%
P/EPS 80.76 8.45 5.53 26.31 37.26 21.19 128.07 -26.44%
  QoQ % 855.74% 52.80% -78.98% -29.39% 75.84% -83.45% -
  Horiz. % 63.06% 6.60% 4.32% 20.54% 29.09% 16.55% 100.00%
EY 1.24 11.84 18.10 3.80 2.68 4.72 0.78 36.17%
  QoQ % -89.53% -34.59% 376.32% 41.79% -43.22% 505.13% -
  Horiz. % 158.97% 1,517.95% 2,320.51% 487.18% 343.59% 605.13% 100.00%
DY 0.00 1.21 1.57 0.97 0.00 0.00 1.82 -
  QoQ % 0.00% -22.93% 61.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.48% 86.26% 53.30% 0.00% 0.00% 100.00%
P/NAPS 1.35 1.89 1.82 4.25 8.62 5.38 1.49 -6.36%
  QoQ % -28.57% 3.85% -57.18% -50.70% 60.22% 261.07% -
  Horiz. % 90.60% 126.85% 122.15% 285.23% 578.52% 361.07% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 - 07/05/21 - 23/10/20 24/07/20 05/06/20 -
Price 1.2200 1.7600 2.4100 2.0400 3.7800 2.4600 1.6300 -
P/RPS 6.60 3.80 5.37 8.48 16.51 11.18 8.27 -13.95%
  QoQ % 73.68% -29.24% -36.67% -48.64% 47.67% 35.19% -
  Horiz. % 79.81% 45.95% 64.93% 102.54% 199.64% 135.19% 100.00%
P/EPS 79.46 9.01 10.49 25.92 47.27 36.71 759.09 -77.76%
  QoQ % 781.91% -14.11% -59.53% -45.17% 28.77% -95.16% -
  Horiz. % 10.47% 1.19% 1.38% 3.41% 6.23% 4.84% 100.00%
EY 1.26 11.10 9.54 3.86 2.12 2.72 0.13 353.96%
  QoQ % -88.65% 16.35% 147.15% 82.08% -22.06% 1,992.31% -
  Horiz. % 969.23% 8,538.46% 7,338.46% 2,969.23% 1,630.77% 2,092.31% 100.00%
DY 0.00 1.14 0.83 0.98 0.00 0.00 0.31 -
  QoQ % 0.00% 37.35% -15.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 367.74% 267.74% 316.13% 0.00% 0.00% 100.00%
P/NAPS 1.33 2.01 3.46 4.18 10.93 9.31 8.86 -71.72%
  QoQ % -33.83% -41.91% -17.22% -61.76% 17.40% 5.08% -
  Horiz. % 15.01% 22.69% 39.05% 47.18% 123.36% 105.08% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS