Highlights

[CARING] QoQ Quarter Result on 2018-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 25-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 28-Feb-2018  [#3]
Profit Trend QoQ -     20.82%    YoY -     -2.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 139,302 142,941 129,347 130,483 123,449 125,246 119,499 10.75%
  QoQ % -2.55% 10.51% -0.87% 5.70% -1.43% 4.81% -
  Horiz. % 116.57% 119.62% 108.24% 109.19% 103.31% 104.81% 100.00%
PBT 9,734 6,500 6,313 10,146 7,172 5,935 5,596 44.59%
  QoQ % 49.75% 2.96% -37.78% 41.47% 20.84% 6.06% -
  Horiz. % 173.95% 116.15% 112.81% 181.31% 128.16% 106.06% 100.00%
Tax -2,628 -1,755 37 -2,740 -1,936 -1,603 -584 172.32%
  QoQ % -49.74% -4,843.24% 101.35% -41.53% -20.77% -174.49% -
  Horiz. % 450.00% 300.51% -6.34% 469.18% 331.51% 274.49% 100.00%
NP 7,106 4,745 6,350 7,406 5,236 4,332 5,012 26.18%
  QoQ % 49.76% -25.28% -14.26% 41.44% 20.87% -13.57% -
  Horiz. % 141.78% 94.67% 126.70% 147.77% 104.47% 86.43% 100.00%
NP to SH 5,740 4,088 5,868 5,164 4,274 3,254 4,360 20.10%
  QoQ % 40.41% -30.33% 13.63% 20.82% 31.35% -25.37% -
  Horiz. % 131.65% 93.76% 134.59% 118.44% 98.03% 74.63% 100.00%
Tax Rate 27.00 % 27.00 % -0.59 % 27.01 % 26.99 % 27.01 % 10.44 % 88.30%
  QoQ % 0.00% 4,676.27% -102.18% 0.07% -0.07% 158.72% -
  Horiz. % 258.62% 258.62% -5.65% 258.72% 258.52% 258.72% 100.00%
Total Cost 132,196 138,196 122,997 123,077 118,213 120,914 114,487 10.05%
  QoQ % -4.34% 12.36% -0.06% 4.11% -2.23% 5.61% -
  Horiz. % 115.47% 120.71% 107.43% 107.50% 103.25% 105.61% 100.00%
Net Worth 141,509 148,040 143,686 137,155 132,800 134,977 130,623 5.48%
  QoQ % -4.41% 3.03% 4.76% 3.28% -1.61% 3.33% -
  Horiz. % 108.33% 113.33% 110.00% 105.00% 101.67% 103.33% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 10,885 - 10,885 - 6,531 - 6,531 40.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 166.67% 0.00% 100.00% 0.00% 100.00%
Div Payout % 189.64 % - % 185.50 % - % 152.81 % - % 149.80 % 17.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.60% 0.00% 123.83% 0.00% 102.01% 0.00% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 141,509 148,040 143,686 137,155 132,800 134,977 130,623 5.48%
  QoQ % -4.41% 3.03% 4.76% 3.28% -1.61% 3.33% -
  Horiz. % 108.33% 113.33% 110.00% 105.00% 101.67% 103.33% 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 5.10 % 3.32 % 4.91 % 5.68 % 4.24 % 3.46 % 4.19 % 13.99%
  QoQ % 53.61% -32.38% -13.56% 33.96% 22.54% -17.42% -
  Horiz. % 121.72% 79.24% 117.18% 135.56% 101.19% 82.58% 100.00%
ROE 4.06 % 2.76 % 4.08 % 3.77 % 3.22 % 2.41 % 3.34 % 13.89%
  QoQ % 47.10% -32.35% 8.22% 17.08% 33.61% -27.84% -
  Horiz. % 121.56% 82.63% 122.16% 112.87% 96.41% 72.16% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 63.99 65.66 59.41 59.94 56.70 57.53 54.89 10.76%
  QoQ % -2.54% 10.52% -0.88% 5.71% -1.44% 4.81% -
  Horiz. % 116.58% 119.62% 108.23% 109.20% 103.30% 104.81% 100.00%
EPS 2.64 1.88 2.70 2.37 1.96 1.49 2.00 20.31%
  QoQ % 40.43% -30.37% 13.92% 20.92% 31.54% -25.50% -
  Horiz. % 132.00% 94.00% 135.00% 118.50% 98.00% 74.50% 100.00%
DPS 5.00 0.00 5.00 0.00 3.00 0.00 3.00 40.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 166.67% 0.00% 100.00% 0.00% 100.00%
NAPS 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 5.48%
  QoQ % -4.41% 3.03% 4.76% 3.28% -1.61% 3.33% -
  Horiz. % 108.33% 113.33% 110.00% 105.00% 101.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 63.99 65.66 59.41 59.94 56.70 57.53 54.89 10.76%
  QoQ % -2.54% 10.52% -0.88% 5.71% -1.44% 4.81% -
  Horiz. % 116.58% 119.62% 108.23% 109.20% 103.30% 104.81% 100.00%
EPS 2.64 1.88 2.70 2.37 1.96 1.49 2.00 20.31%
  QoQ % 40.43% -30.37% 13.92% 20.92% 31.54% -25.50% -
  Horiz. % 132.00% 94.00% 135.00% 118.50% 98.00% 74.50% 100.00%
DPS 5.00 0.00 5.00 0.00 3.00 0.00 3.00 40.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 166.67% 0.00% 100.00% 0.00% 100.00%
NAPS 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 0.6000 5.48%
  QoQ % -4.41% 3.03% 4.76% 3.28% -1.61% 3.33% -
  Horiz. % 108.33% 113.33% 110.00% 105.00% 101.67% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 1.6500 1.6900 1.5500 1.6700 1.9200 1.7000 1.8100 -
P/RPS 2.58 2.57 2.61 2.79 3.39 2.95 3.30 -15.12%
  QoQ % 0.39% -1.53% -6.45% -17.70% 14.92% -10.61% -
  Horiz. % 78.18% 77.88% 79.09% 84.55% 102.73% 89.39% 100.00%
P/EPS 62.58 90.00 57.51 70.40 97.80 113.74 90.38 -21.72%
  QoQ % -30.47% 56.49% -18.31% -28.02% -14.01% 25.85% -
  Horiz. % 69.24% 99.58% 63.63% 77.89% 108.21% 125.85% 100.00%
EY 1.60 1.11 1.74 1.42 1.02 0.88 1.11 27.58%
  QoQ % 44.14% -36.21% 22.54% 39.22% 15.91% -20.72% -
  Horiz. % 144.14% 100.00% 156.76% 127.93% 91.89% 79.28% 100.00%
DY 3.03 0.00 3.23 0.00 1.56 0.00 1.66 49.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.53% 0.00% 194.58% 0.00% 93.98% 0.00% 100.00%
P/NAPS 2.54 2.49 2.35 2.65 3.15 2.74 3.02 -10.89%
  QoQ % 2.01% 5.96% -11.32% -15.87% 14.96% -9.27% -
  Horiz. % 84.11% 82.45% 77.81% 87.75% 104.30% 90.73% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 30/10/18 24/07/18 25/04/18 23/01/18 24/10/17 27/07/17 -
Price 1.6800 1.7100 1.6500 1.5800 1.9000 1.8000 1.7000 -
P/RPS 2.63 2.60 2.78 2.64 3.35 3.13 3.10 -10.37%
  QoQ % 1.15% -6.47% 5.30% -21.19% 7.03% 0.97% -
  Horiz. % 84.84% 83.87% 89.68% 85.16% 108.06% 100.97% 100.00%
P/EPS 63.72 91.07 61.22 66.61 96.78 120.43 84.89 -17.39%
  QoQ % -30.03% 48.76% -8.09% -31.17% -19.64% 41.87% -
  Horiz. % 75.06% 107.28% 72.12% 78.47% 114.01% 141.87% 100.00%
EY 1.57 1.10 1.63 1.50 1.03 0.83 1.18 20.95%
  QoQ % 42.73% -32.52% 8.67% 45.63% 24.10% -29.66% -
  Horiz. % 133.05% 93.22% 138.14% 127.12% 87.29% 70.34% 100.00%
DY 2.98 0.00 3.03 0.00 1.58 0.00 1.76 42.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.32% 0.00% 172.16% 0.00% 89.77% 0.00% 100.00%
P/NAPS 2.58 2.51 2.50 2.51 3.11 2.90 2.83 -5.97%
  QoQ % 2.79% 0.40% -0.40% -19.29% 7.24% 2.47% -
  Horiz. % 91.17% 88.69% 88.34% 88.69% 109.89% 102.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers