Highlights

[CARING] QoQ Quarter Result on 2017-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     91.17%    YoY -     226.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 123,449 125,246 119,499 115,658 113,862 110,938 108,330 9.09%
  QoQ % -1.43% 4.81% 3.32% 1.58% 2.64% 2.41% -
  Horiz. % 113.96% 115.62% 110.31% 106.76% 105.11% 102.41% 100.00%
PBT 7,172 5,935 5,596 9,694 5,137 1,525 4,876 29.31%
  QoQ % 20.84% 6.06% -42.27% 88.71% 236.85% -68.72% -
  Horiz. % 147.09% 121.72% 114.77% 198.81% 105.35% 31.28% 100.00%
Tax -1,936 -1,603 -584 -2,715 -1,438 -427 -1,621 12.56%
  QoQ % -20.77% -174.49% 78.49% -88.80% -236.77% 73.66% -
  Horiz. % 119.43% 98.89% 36.03% 167.49% 88.71% 26.34% 100.00%
NP 5,236 4,332 5,012 6,979 3,699 1,098 3,255 37.25%
  QoQ % 20.87% -13.57% -28.18% 88.67% 236.89% -66.27% -
  Horiz. % 160.86% 133.09% 153.98% 214.41% 113.64% 33.73% 100.00%
NP to SH 4,274 3,254 4,360 5,284 2,764 721 2,739 34.50%
  QoQ % 31.35% -25.37% -17.49% 91.17% 283.36% -73.68% -
  Horiz. % 156.04% 118.80% 159.18% 192.92% 100.91% 26.32% 100.00%
Tax Rate 26.99 % 27.01 % 10.44 % 28.01 % 27.99 % 28.00 % 33.24 % -12.95%
  QoQ % -0.07% 158.72% -62.73% 0.07% -0.04% -15.76% -
  Horiz. % 81.20% 81.26% 31.41% 84.27% 84.21% 84.24% 100.00%
Total Cost 118,213 120,914 114,487 108,679 110,163 109,840 105,075 8.16%
  QoQ % -2.23% 5.61% 5.34% -1.35% 0.29% 4.53% -
  Horiz. % 112.50% 115.07% 108.96% 103.43% 104.84% 104.53% 100.00%
Net Worth 132,800 134,977 130,623 124,092 121,915 124,092 121,915 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 6,531 - 6,531 - 3,265 - 3,265 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 152.81 % - % 149.80 % - % 118.15 % - % 119.23 % 17.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.16% 0.00% 125.64% 0.00% 99.09% 0.00% 100.00%
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 132,800 134,977 130,623 124,092 121,915 124,092 121,915 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 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
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 4.24 % 3.46 % 4.19 % 6.03 % 3.25 % 0.99 % 3.00 % 25.91%
  QoQ % 22.54% -17.42% -30.51% 85.54% 228.28% -67.00% -
  Horiz. % 141.33% 115.33% 139.67% 201.00% 108.33% 33.00% 100.00%
ROE 3.22 % 2.41 % 3.34 % 4.26 % 2.27 % 0.58 % 2.25 % 26.97%
  QoQ % 33.61% -27.84% -21.60% 87.67% 291.38% -74.22% -
  Horiz. % 143.11% 107.11% 148.44% 189.33% 100.89% 25.78% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 56.70 57.53 54.89 53.13 52.30 50.96 49.76 9.09%
  QoQ % -1.44% 4.81% 3.31% 1.59% 2.63% 2.41% -
  Horiz. % 113.95% 115.61% 110.31% 106.77% 105.10% 102.41% 100.00%
EPS 1.96 1.49 2.00 2.43 1.27 0.33 1.26 34.22%
  QoQ % 31.54% -25.50% -17.70% 91.34% 284.85% -73.81% -
  Horiz. % 155.56% 118.25% 158.73% 192.86% 100.79% 26.19% 100.00%
DPS 3.00 0.00 3.00 0.00 1.50 0.00 1.50 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 56.70 57.53 54.89 53.13 52.30 50.96 49.76 9.09%
  QoQ % -1.44% 4.81% 3.31% 1.59% 2.63% 2.41% -
  Horiz. % 113.95% 115.61% 110.31% 106.77% 105.10% 102.41% 100.00%
EPS 1.96 1.49 2.00 2.43 1.27 0.33 1.26 34.22%
  QoQ % 31.54% -25.50% -17.70% 91.34% 284.85% -73.81% -
  Horiz. % 155.56% 118.25% 158.73% 192.86% 100.79% 26.19% 100.00%
DPS 3.00 0.00 3.00 0.00 1.50 0.00 1.50 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 0.5600 5.86%
  QoQ % -1.61% 3.33% 5.26% 1.79% -1.75% 1.79% -
  Horiz. % 108.93% 110.71% 107.14% 101.79% 100.00% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 1.9200 1.7000 1.8100 1.3700 1.3500 1.5600 1.7500 -
P/RPS 3.39 2.95 3.30 2.58 2.58 3.06 3.52 -2.48%
  QoQ % 14.92% -10.61% 27.91% 0.00% -15.69% -13.07% -
  Horiz. % 96.31% 83.81% 93.75% 73.30% 73.30% 86.93% 100.00%
P/EPS 97.80 113.74 90.38 56.45 106.33 471.04 139.10 -20.91%
  QoQ % -14.01% 25.85% 60.11% -46.91% -77.43% 238.63% -
  Horiz. % 70.31% 81.77% 64.97% 40.58% 76.44% 338.63% 100.00%
EY 1.02 0.88 1.11 1.77 0.94 0.21 0.72 26.11%
  QoQ % 15.91% -20.72% -37.29% 88.30% 347.62% -70.83% -
  Horiz. % 141.67% 122.22% 154.17% 245.83% 130.56% 29.17% 100.00%
DY 1.56 0.00 1.66 0.00 1.11 0.00 0.86 48.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.40% 0.00% 193.02% 0.00% 129.07% 0.00% 100.00%
P/NAPS 3.15 2.74 3.02 2.40 2.41 2.74 3.13 0.43%
  QoQ % 14.96% -9.27% 25.83% -0.41% -12.04% -12.46% -
  Horiz. % 100.64% 87.54% 96.49% 76.68% 77.00% 87.54% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 -
Price 1.9000 1.8000 1.7000 1.4800 1.3600 1.4100 1.6700 -
P/RPS 3.35 3.13 3.10 2.79 2.60 2.77 3.36 -0.20%
  QoQ % 7.03% 0.97% 11.11% 7.31% -6.14% -17.56% -
  Horiz. % 99.70% 93.15% 92.26% 83.04% 77.38% 82.44% 100.00%
P/EPS 96.78 120.43 84.89 60.98 107.12 425.75 132.74 -18.98%
  QoQ % -19.64% 41.87% 39.21% -43.07% -74.84% 220.74% -
  Horiz. % 72.91% 90.73% 63.95% 45.94% 80.70% 320.74% 100.00%
EY 1.03 0.83 1.18 1.64 0.93 0.23 0.75 23.53%
  QoQ % 24.10% -29.66% -28.05% 76.34% 304.35% -69.33% -
  Horiz. % 137.33% 110.67% 157.33% 218.67% 124.00% 30.67% 100.00%
DY 1.58 0.00 1.76 0.00 1.10 0.00 0.90 45.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.56% 0.00% 195.56% 0.00% 122.22% 0.00% 100.00%
P/NAPS 3.11 2.90 2.83 2.60 2.43 2.47 2.98 2.88%
  QoQ % 7.24% 2.47% 8.85% 7.00% -1.62% -17.11% -
  Horiz. % 104.36% 97.32% 94.97% 87.25% 81.54% 82.89% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers