Highlights

[CARING] QoQ Quarter Result on 2014-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 31-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend QoQ -     -80.74%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 93,887 89,010 88,395 88,641 81,968 84,445 0 -
  QoQ % 5.48% 0.70% -0.28% 8.14% -2.93% 0.00% -
  Horiz. % 111.18% 105.41% 104.68% 104.97% 97.07% 100.00% -
PBT 10,840 2,956 1,072 2,873 9,106 3,569 0 -
  QoQ % 266.71% 175.75% -62.69% -68.45% 155.14% 0.00% -
  Horiz. % 303.73% 82.82% 30.04% 80.50% 255.14% 100.00% -
Tax -3,035 -828 -300 -1,510 -2,277 -1,342 0 -
  QoQ % -266.55% -176.00% 80.13% 33.68% -69.67% 0.00% -
  Horiz. % 226.15% 61.70% 22.35% 112.52% 169.67% 100.00% -
NP 7,805 2,128 772 1,363 6,829 2,227 0 -
  QoQ % 266.78% 175.65% -43.36% -80.04% 206.65% 0.00% -
  Horiz. % 350.47% 95.55% 34.67% 61.20% 306.65% 100.00% -
NP to SH 7,597 2,090 554 1,275 6,619 1,820 0 -
  QoQ % 263.49% 277.26% -56.55% -80.74% 263.68% 0.00% -
  Horiz. % 417.42% 114.84% 30.44% 70.05% 363.68% 100.00% -
Tax Rate 28.00 % 28.01 % 27.99 % 52.56 % 25.01 % 37.60 % - % -
  QoQ % -0.04% 0.07% -46.75% 110.16% -33.48% 0.00% -
  Horiz. % 74.47% 74.49% 74.44% 139.79% 66.52% 100.00% -
Total Cost 86,082 86,882 87,623 87,278 75,139 82,218 0 -
  QoQ % -0.92% -0.85% 0.40% 16.16% -8.61% 0.00% -
  Horiz. % 104.70% 105.67% 106.57% 106.15% 91.39% 100.00% -
Net Worth 117,561 117,561 115,384 113,207 115,384 108,853 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 3,265 - 3,265 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % - % - % 256.13 % - % 179.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.75% 0.00% 100.00% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 117,561 117,561 115,384 113,207 115,384 108,853 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
NOSH 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% -
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.31 % 2.39 % 0.87 % 1.54 % 8.33 % 2.64 % - % -
  QoQ % 247.70% 174.71% -43.51% -81.51% 215.53% 0.00% -
  Horiz. % 314.77% 90.53% 32.95% 58.33% 315.53% 100.00% -
ROE 6.46 % 1.78 % 0.48 % 1.13 % 5.74 % 1.67 % - % -
  QoQ % 262.92% 270.83% -57.52% -80.31% 243.71% 0.00% -
  Horiz. % 386.83% 106.59% 28.74% 67.66% 343.71% 100.00% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 43.13 40.89 40.60 40.72 37.65 38.79 - -
  QoQ % 5.48% 0.71% -0.29% 8.15% -2.94% 0.00% -
  Horiz. % 111.19% 105.41% 104.67% 104.98% 97.06% 100.00% -
EPS 3.49 0.96 0.25 0.59 3.04 0.84 0.00 -
  QoQ % 263.54% 284.00% -57.63% -80.59% 261.90% 0.00% -
  Horiz. % 415.48% 114.29% 29.76% 70.24% 361.90% 100.00% -
DPS 0.00 0.00 0.00 1.50 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 43.13 40.89 40.60 40.72 37.65 38.79 - -
  QoQ % 5.48% 0.71% -0.29% 8.15% -2.94% 0.00% -
  Horiz. % 111.19% 105.41% 104.67% 104.98% 97.06% 100.00% -
EPS 3.49 0.96 0.25 0.59 3.04 0.84 0.00 -
  QoQ % 263.54% 284.00% -57.63% -80.59% 261.90% 0.00% -
  Horiz. % 415.48% 114.29% 29.76% 70.24% 361.90% 100.00% -
DPS 0.00 0.00 0.00 1.50 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.5400 0.5400 0.5300 0.5200 0.5300 0.5000 - -
  QoQ % 0.00% 1.89% 1.92% -1.89% 6.00% 0.00% -
  Horiz. % 108.00% 108.00% 106.00% 104.00% 106.00% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 - -
Price 1.2900 1.2600 1.7900 2.1100 1.9600 1.8100 0.0000 -
P/RPS 2.99 3.08 4.41 5.18 5.21 4.67 0.00 -
  QoQ % -2.92% -30.16% -14.86% -0.58% 11.56% 0.00% -
  Horiz. % 64.03% 65.95% 94.43% 110.92% 111.56% 100.00% -
P/EPS 36.97 131.25 703.42 360.28 64.47 216.51 0.00 -
  QoQ % -71.83% -81.34% 95.24% 458.83% -70.22% 0.00% -
  Horiz. % 17.08% 60.62% 324.89% 166.40% 29.78% 100.00% -
EY 2.71 0.76 0.14 0.28 1.55 0.46 0.00 -
  QoQ % 256.58% 442.86% -50.00% -81.94% 236.96% 0.00% -
  Horiz. % 589.13% 165.22% 30.43% 60.87% 336.96% 100.00% -
DY 0.00 0.00 0.00 0.71 0.00 0.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.54% 0.00% 100.00% -
P/NAPS 2.39 2.33 3.38 4.06 3.70 3.62 0.00 -
  QoQ % 2.58% -31.07% -16.75% 9.73% 2.21% 0.00% -
  Horiz. % 66.02% 64.36% 93.37% 112.15% 102.21% 100.00% -
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 27/01/15 29/10/14 31/07/14 25/04/14 28/01/14 - -
Price 1.2000 1.1900 1.5400 2.1400 1.9900 2.0800 0.0000 -
P/RPS 2.78 2.91 3.79 5.26 5.29 5.36 0.00 -
  QoQ % -4.47% -23.22% -27.95% -0.57% -1.31% 0.00% -
  Horiz. % 51.87% 54.29% 70.71% 98.13% 98.69% 100.00% -
P/EPS 34.39 123.96 605.18 365.41 65.45 248.81 0.00 -
  QoQ % -72.26% -79.52% 65.62% 458.30% -73.69% 0.00% -
  Horiz. % 13.82% 49.82% 243.23% 146.86% 26.31% 100.00% -
EY 2.91 0.81 0.17 0.27 1.53 0.40 0.00 -
  QoQ % 259.26% 376.47% -37.04% -82.35% 282.50% 0.00% -
  Horiz. % 727.50% 202.50% 42.50% 67.50% 382.50% 100.00% -
DY 0.00 0.00 0.00 0.70 0.00 0.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.22% 0.00% 100.00% -
P/NAPS 2.22 2.20 2.91 4.12 3.75 4.16 0.00 -
  QoQ % 0.91% -24.40% -29.37% 9.87% -9.86% 0.00% -
  Horiz. % 53.37% 52.88% 69.95% 99.04% 90.14% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers