Highlights

[CAREPLS] QoQ Quarter Result on 2020-03-31 [#1]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 05-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     45.72%    YoY -     214.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 129,331 122,705 118,898 104,696 108,727 84,339 86,898 30.20%
  QoQ % 5.40% 3.20% 13.56% -3.71% 28.92% -2.94% -
  Horiz. % 148.83% 141.21% 136.82% 120.48% 125.12% 97.06% 100.00%
PBT 59,529 49,733 38,119 1,206 -272 -6,294 -2,161 -
  QoQ % 19.70% 30.47% 3,060.78% 543.38% 95.68% -191.25% -
  Horiz. % -2,754.70% -2,301.39% -1,763.95% -55.81% 12.59% 291.25% 100.00%
Tax -17,247 -6,877 -1,907 -65 274 10 107 -
  QoQ % -150.79% -260.62% -2,833.85% -123.72% 2,640.00% -90.65% -
  Horiz. % -16,118.69% -6,427.10% -1,782.24% -60.75% 256.07% 9.35% 100.00%
NP 42,282 42,856 36,212 1,141 2 -6,284 -2,054 -
  QoQ % -1.34% 18.35% 3,073.71% 56,950.00% 100.03% -205.94% -
  Horiz. % -2,058.52% -2,086.47% -1,763.00% -55.55% -0.10% 305.94% 100.00%
NP to SH 42,297 42,856 36,212 1,141 783 -4,936 -1,961 -
  QoQ % -1.30% 18.35% 3,073.71% 45.72% 115.86% -151.71% -
  Horiz. % -2,156.91% -2,185.42% -1,846.61% -58.18% -39.93% 251.71% 100.00%
Tax Rate 28.97 % 13.83 % 5.00 % 5.39 % - % - % - % -
  QoQ % 109.47% 176.60% -7.24% 0.00% 0.00% 0.00% -
  Horiz. % 537.48% 256.59% 92.76% 100.00% - - -
Total Cost 87,049 79,849 82,686 103,555 108,725 90,623 88,952 -1.42%
  QoQ % 9.02% -3.43% -20.15% -4.76% 19.98% 1.88% -
  Horiz. % 97.86% 89.77% 92.96% 116.42% 122.23% 101.88% 100.00%
Net Worth 262,093 185,362 142,709 97,770 96,654 95,379 100,320 89.14%
  QoQ % 41.40% 29.89% 45.96% 1.15% 1.34% -4.93% -
  Horiz. % 261.26% 184.77% 142.25% 97.46% 96.35% 95.07% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,750 - - 2,656 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 404.64% 0.00% 0.00% 100.00% - - -
Div Payout % 25.42 % - % - % 232.85 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.92% 0.00% 0.00% 100.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 262,093 185,362 142,709 97,770 96,654 95,379 100,320 89.14%
  QoQ % 41.40% 29.89% 45.96% 1.15% 1.34% -4.93% -
  Horiz. % 261.26% 184.77% 142.25% 97.46% 96.35% 95.07% 100.00%
NOSH 537,517 535,884 540,359 531,359 531,359 531,359 531,359 0.77%
  QoQ % 0.30% -0.83% 1.69% 0.00% 0.00% 0.00% -
  Horiz. % 101.16% 100.85% 101.69% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 32.69 % 34.93 % 30.46 % 1.09 % 0.00 % -7.45 % -2.36 % -
  QoQ % -6.41% 14.67% 2,694.50% 0.00% 0.00% -215.68% -
  Horiz. % -1,385.17% -1,480.08% -1,290.68% -46.19% -0.00% 315.68% 100.00%
ROE 16.14 % 23.12 % 25.37 % 1.17 % 0.81 % -5.18 % -1.95 % -
  QoQ % -30.19% -8.87% 2,068.38% 44.44% 115.64% -165.64% -
  Horiz. % -827.69% -1,185.64% -1,301.03% -60.00% -41.54% 265.64% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.06 22.90 22.00 19.70 20.46 15.87 16.35 29.22%
  QoQ % 5.07% 4.09% 11.68% -3.71% 28.92% -2.94% -
  Horiz. % 147.16% 140.06% 134.56% 120.49% 125.14% 97.06% 100.00%
EPS 7.87 8.00 6.70 0.21 0.15 -0.93 -0.37 -
  QoQ % -1.63% 19.40% 3,090.48% 40.00% 116.13% -151.35% -
  Horiz. % -2,127.03% -2,162.16% -1,810.81% -56.76% -40.54% 251.35% 100.00%
DPS 2.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4876 0.3459 0.2641 0.1840 0.1819 0.1795 0.1888 87.70%
  QoQ % 40.97% 30.97% 43.53% 1.15% 1.34% -4.93% -
  Horiz. % 258.26% 183.21% 139.88% 97.46% 96.35% 95.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.77 21.60 20.93 18.43 19.14 14.85 15.30 30.19%
  QoQ % 5.42% 3.20% 13.56% -3.71% 28.89% -2.94% -
  Horiz. % 148.82% 141.18% 136.80% 120.46% 125.10% 97.06% 100.00%
EPS 7.45 7.54 6.37 0.20 0.14 -0.87 -0.35 -
  QoQ % -1.19% 18.37% 3,085.00% 42.86% 116.09% -148.57% -
  Horiz. % -2,128.57% -2,154.29% -1,820.00% -57.14% -40.00% 248.57% 100.00%
DPS 1.89 0.00 0.00 0.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 402.13% 0.00% 0.00% 100.00% - - -
NAPS 0.4614 0.3263 0.2512 0.1721 0.1701 0.1679 0.1766 89.14%
  QoQ % 41.40% 29.90% 45.96% 1.18% 1.31% -4.93% -
  Horiz. % 261.27% 184.77% 142.24% 97.45% 96.32% 95.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.0700 2.9800 1.4200 0.2750 0.1600 0.1300 0.1550 -
P/RPS 8.60 13.01 6.45 1.40 0.78 0.82 0.95 331.47%
  QoQ % -33.90% 101.71% 360.71% 79.49% -4.88% -13.68% -
  Horiz. % 905.26% 1,369.47% 678.95% 147.37% 82.11% 86.32% 100.00%
P/EPS 26.31 37.26 21.19 128.07 108.58 -13.99 -42.00 -
  QoQ % -29.39% 75.84% -83.45% 17.95% 876.13% 66.69% -
  Horiz. % -62.64% -88.71% -50.45% -304.93% -258.52% 33.31% 100.00%
EY 3.80 2.68 4.72 0.78 0.92 -7.15 -2.38 -
  QoQ % 41.79% -43.22% 505.13% -15.22% 112.87% -200.42% -
  Horiz. % -159.66% -112.61% -198.32% -32.77% -38.66% 300.42% 100.00%
DY 0.97 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. % 53.30% 0.00% 0.00% 100.00% - - -
P/NAPS 4.25 8.62 5.38 1.49 0.88 0.72 0.82 198.00%
  QoQ % -50.70% 60.22% 261.07% 69.32% 22.22% -12.20% -
  Horiz. % 518.29% 1,051.22% 656.10% 181.71% 107.32% 87.80% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 23/10/20 24/07/20 05/06/20 16/03/20 06/11/19 23/08/19 -
Price 2.0400 3.7800 2.4600 1.6300 0.2250 0.1400 0.1450 -
P/RPS 8.48 16.51 11.18 8.27 1.10 0.88 0.89 346.38%
  QoQ % -48.64% 47.67% 35.19% 651.82% 25.00% -1.12% -
  Horiz. % 952.81% 1,855.06% 1,256.18% 929.21% 123.60% 98.88% 100.00%
P/EPS 25.92 47.27 36.71 759.09 152.69 -15.07 -39.29 -
  QoQ % -45.17% 28.77% -95.16% 397.14% 1,113.21% 61.64% -
  Horiz. % -65.97% -120.31% -93.43% -1,932.02% -388.62% 38.36% 100.00%
EY 3.86 2.12 2.72 0.13 0.65 -6.64 -2.55 -
  QoQ % 82.08% -22.06% 1,992.31% -80.00% 109.79% -160.39% -
  Horiz. % -151.37% -83.14% -106.67% -5.10% -25.49% 260.39% 100.00%
DY 0.98 0.00 0.00 0.31 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 316.13% 0.00% 0.00% 100.00% - - -
P/NAPS 4.18 10.93 9.31 8.86 1.24 0.78 0.77 207.30%
  QoQ % -61.76% 17.40% 5.08% 614.52% 58.97% 1.30% -
  Horiz. % 542.86% 1,419.48% 1,209.09% 1,150.65% 161.04% 101.30% 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