Highlights

[CARING] QoQ Quarter Result on 2016-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 31-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-Aug-2016  [#1]
Profit Trend QoQ -     -73.68%    YoY -     -29.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 119,499 115,658 113,862 110,938 108,330 103,398 103,398 12.22%
  QoQ % 3.32% 1.58% 2.64% 2.41% 4.77% 0.00% -
  Horiz. % 115.57% 111.86% 110.12% 107.29% 104.77% 100.00% 100.00%
PBT 5,596 9,694 5,137 1,525 4,876 3,121 3,121 59.25%
  QoQ % -42.27% 88.71% 236.85% -68.72% 56.23% 0.00% -
  Horiz. % 179.30% 310.61% 164.59% 48.86% 156.23% 100.00% 100.00%
Tax -584 -2,715 -1,438 -427 -1,621 -872 -872 -27.35%
  QoQ % 78.49% -88.80% -236.77% 73.66% -85.89% 0.00% -
  Horiz. % 66.97% 311.35% 164.91% 48.97% 185.89% 100.00% 100.00%
NP 5,012 6,979 3,699 1,098 3,255 2,249 2,249 89.39%
  QoQ % -28.18% 88.67% 236.89% -66.27% 44.73% 0.00% -
  Horiz. % 222.85% 310.32% 164.47% 48.82% 144.73% 100.00% 100.00%
NP to SH 4,360 5,284 2,764 721 2,739 1,616 1,616 120.56%
  QoQ % -17.49% 91.17% 283.36% -73.68% 69.49% 0.00% -
  Horiz. % 269.80% 326.98% 171.04% 44.62% 169.49% 100.00% 100.00%
Tax Rate 10.44 % 28.01 % 27.99 % 28.00 % 33.24 % 27.94 % 27.94 % -54.37%
  QoQ % -62.73% 0.07% -0.04% -15.76% 18.97% 0.00% -
  Horiz. % 37.37% 100.25% 100.18% 100.21% 118.97% 100.00% 100.00%
Total Cost 114,487 108,679 110,163 109,840 105,075 101,149 101,149 10.38%
  QoQ % 5.34% -1.35% 0.29% 4.53% 3.88% 0.00% -
  Horiz. % 113.19% 107.44% 108.91% 108.59% 103.88% 100.00% 100.00%
Net Worth 130,623 124,092 121,915 124,092 121,915 119,738 - -
  QoQ % 5.26% 1.79% -1.75% 1.79% 1.82% 0.00% -
  Horiz. % 109.09% 103.64% 101.82% 103.64% 101.82% 100.00% -
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 6,531 - 3,265 - 3,265 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 100.00% - -
Div Payout % 149.80 % - % 118.15 % - % 119.23 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.64% 0.00% 99.09% 0.00% 100.00% - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 130,623 124,092 121,915 124,092 121,915 119,738 - -
  QoQ % 5.26% 1.79% -1.75% 1.79% 1.82% 0.00% -
  Horiz. % 109.09% 103.64% 101.82% 103.64% 101.82% 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
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 4.19 % 6.03 % 3.25 % 0.99 % 3.00 % 2.18 % 2.18 % 68.32%
  QoQ % -30.51% 85.54% 228.28% -67.00% 37.61% 0.00% -
  Horiz. % 192.20% 276.61% 149.08% 45.41% 137.61% 100.00% 100.00%
ROE 3.34 % 4.26 % 2.27 % 0.58 % 2.25 % 1.35 % - % -
  QoQ % -21.60% 87.67% 291.38% -74.22% 66.67% 0.00% -
  Horiz. % 247.41% 315.56% 168.15% 42.96% 166.67% 100.00% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 54.89 53.13 52.30 50.96 49.76 47.49 47.49 12.23%
  QoQ % 3.31% 1.59% 2.63% 2.41% 4.78% 0.00% -
  Horiz. % 115.58% 111.88% 110.13% 107.31% 104.78% 100.00% 100.00%
EPS 2.00 2.43 1.27 0.33 1.26 0.74 0.74 120.86%
  QoQ % -17.70% 91.34% 284.85% -73.81% 70.27% 0.00% -
  Horiz. % 270.27% 328.38% 171.62% 44.59% 170.27% 100.00% 100.00%
DPS 3.00 0.00 1.50 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 - -
  QoQ % 5.26% 1.79% -1.75% 1.79% 1.82% 0.00% -
  Horiz. % 109.09% 103.64% 101.82% 103.64% 101.82% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 54.89 53.13 52.30 50.96 49.76 47.49 47.49 12.23%
  QoQ % 3.31% 1.59% 2.63% 2.41% 4.78% 0.00% -
  Horiz. % 115.58% 111.88% 110.13% 107.31% 104.78% 100.00% 100.00%
EPS 2.00 2.43 1.27 0.33 1.26 0.74 0.74 120.86%
  QoQ % -17.70% 91.34% 284.85% -73.81% 70.27% 0.00% -
  Horiz. % 270.27% 328.38% 171.62% 44.59% 170.27% 100.00% 100.00%
DPS 3.00 0.00 1.50 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 0.6000 0.5700 0.5600 0.5700 0.5600 0.5500 - -
  QoQ % 5.26% 1.79% -1.75% 1.79% 1.82% 0.00% -
  Horiz. % 109.09% 103.64% 101.82% 103.64% 101.82% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 1.8100 1.3700 1.3500 1.5600 1.7500 2.0000 2.0000 -
P/RPS 3.30 2.58 2.58 3.06 3.52 4.21 4.21 -17.64%
  QoQ % 27.91% 0.00% -15.69% -13.07% -16.39% 0.00% -
  Horiz. % 78.38% 61.28% 61.28% 72.68% 83.61% 100.00% 100.00%
P/EPS 90.38 56.45 106.33 471.04 139.10 269.44 269.44 -58.13%
  QoQ % 60.11% -46.91% -77.43% 238.63% -48.37% 0.00% -
  Horiz. % 33.54% 20.95% 39.46% 174.82% 51.63% 100.00% 100.00%
EY 1.11 1.77 0.94 0.21 0.72 0.37 0.37 140.02%
  QoQ % -37.29% 88.30% 347.62% -70.83% 94.59% 0.00% -
  Horiz. % 300.00% 478.38% 254.05% 56.76% 194.59% 100.00% 100.00%
DY 1.66 0.00 1.11 0.00 0.86 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 193.02% 0.00% 129.07% 0.00% 100.00% - -
P/NAPS 3.02 2.40 2.41 2.74 3.13 3.64 0.00 -
  QoQ % 25.83% -0.41% -12.04% -12.46% -14.01% 0.00% -
  Horiz. % 82.97% 65.93% 66.21% 75.27% 85.99% 100.00% -
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 27/04/16 - -
Price 1.7000 1.4800 1.3600 1.4100 1.6700 1.8000 0.0000 -
P/RPS 3.10 2.79 2.60 2.77 3.36 3.79 0.00 -
  QoQ % 11.11% 7.31% -6.14% -17.56% -11.35% 0.00% -
  Horiz. % 81.79% 73.61% 68.60% 73.09% 88.65% 100.00% -
P/EPS 84.89 60.98 107.12 425.75 132.74 242.49 0.00 -
  QoQ % 39.21% -43.07% -74.84% 220.74% -45.26% 0.00% -
  Horiz. % 35.01% 25.15% 44.18% 175.57% 54.74% 100.00% -
EY 1.18 1.64 0.93 0.23 0.75 0.41 0.00 -
  QoQ % -28.05% 76.34% 304.35% -69.33% 82.93% 0.00% -
  Horiz. % 287.80% 400.00% 226.83% 56.10% 182.93% 100.00% -
DY 1.76 0.00 1.10 0.00 0.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.56% 0.00% 122.22% 0.00% 100.00% - -
P/NAPS 2.83 2.60 2.43 2.47 2.98 3.27 0.00 -
  QoQ % 8.85% 7.00% -1.62% -17.11% -8.87% 0.00% -
  Horiz. % 86.54% 79.51% 74.31% 75.54% 91.13% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers