Highlights

[CARING] QoQ Quarter Result on 2017-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     -17.49%    YoY -     59.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 130,483 123,449 125,246 119,499 115,658 113,862 110,938 11.46%
  QoQ % 5.70% -1.43% 4.81% 3.32% 1.58% 2.64% -
  Horiz. % 117.62% 111.28% 112.90% 107.72% 104.25% 102.64% 100.00%
PBT 10,146 7,172 5,935 5,596 9,694 5,137 1,525 254.97%
  QoQ % 41.47% 20.84% 6.06% -42.27% 88.71% 236.85% -
  Horiz. % 665.31% 470.30% 389.18% 366.95% 635.67% 336.85% 100.00%
Tax -2,740 -1,936 -1,603 -584 -2,715 -1,438 -427 246.49%
  QoQ % -41.53% -20.77% -174.49% 78.49% -88.80% -236.77% -
  Horiz. % 641.69% 453.40% 375.41% 136.77% 635.83% 336.77% 100.00%
NP 7,406 5,236 4,332 5,012 6,979 3,699 1,098 258.24%
  QoQ % 41.44% 20.87% -13.57% -28.18% 88.67% 236.89% -
  Horiz. % 674.50% 476.87% 394.54% 456.47% 635.61% 336.89% 100.00%
NP to SH 5,164 4,274 3,254 4,360 5,284 2,764 721 272.91%
  QoQ % 20.82% 31.35% -25.37% -17.49% 91.17% 283.36% -
  Horiz. % 716.23% 592.79% 451.32% 604.72% 732.87% 383.36% 100.00%
Tax Rate 27.01 % 26.99 % 27.01 % 10.44 % 28.01 % 27.99 % 28.00 % -2.38%
  QoQ % 0.07% -0.07% 158.72% -62.73% 0.07% -0.04% -
  Horiz. % 96.46% 96.39% 96.46% 37.29% 100.04% 99.96% 100.00%
Total Cost 123,077 118,213 120,914 114,487 108,679 110,163 109,840 7.90%
  QoQ % 4.11% -2.23% 5.61% 5.34% -1.35% 0.29% -
  Horiz. % 112.05% 107.62% 110.08% 104.23% 98.94% 100.29% 100.00%
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - 6,531 - 6,531 - 3,265 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
Div Payout % - % 152.81 % - % 149.80 % - % 118.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.34% 0.00% 126.79% 0.00% 100.00% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 137,155 132,800 134,977 130,623 124,092 121,915 124,092 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 5.68 % 4.24 % 3.46 % 4.19 % 6.03 % 3.25 % 0.99 % 221.51%
  QoQ % 33.96% 22.54% -17.42% -30.51% 85.54% 228.28% -
  Horiz. % 573.74% 428.28% 349.49% 423.23% 609.09% 328.28% 100.00%
ROE 3.77 % 3.22 % 2.41 % 3.34 % 4.26 % 2.27 % 0.58 % 249.49%
  QoQ % 17.08% 33.61% -27.84% -21.60% 87.67% 291.38% -
  Horiz. % 650.00% 555.17% 415.52% 575.86% 734.48% 391.38% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 59.94 56.70 57.53 54.89 53.13 52.30 50.96 11.46%
  QoQ % 5.71% -1.44% 4.81% 3.31% 1.59% 2.63% -
  Horiz. % 117.62% 111.26% 112.89% 107.71% 104.26% 102.63% 100.00%
EPS 2.37 1.96 1.49 2.00 2.43 1.27 0.33 273.59%
  QoQ % 20.92% 31.54% -25.50% -17.70% 91.34% 284.85% -
  Horiz. % 718.18% 593.94% 451.52% 606.06% 736.36% 384.85% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 59.94 56.70 57.53 54.89 53.13 52.30 50.96 11.46%
  QoQ % 5.71% -1.44% 4.81% 3.31% 1.59% 2.63% -
  Horiz. % 117.62% 111.26% 112.89% 107.71% 104.26% 102.63% 100.00%
EPS 2.37 1.96 1.49 2.00 2.43 1.27 0.33 273.59%
  QoQ % 20.92% 31.54% -25.50% -17.70% 91.34% 284.85% -
  Horiz. % 718.18% 593.94% 451.52% 606.06% 736.36% 384.85% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 0.6300 0.6100 0.6200 0.6000 0.5700 0.5600 0.5700 6.92%
  QoQ % 3.28% -1.61% 3.33% 5.26% 1.79% -1.75% -
  Horiz. % 110.53% 107.02% 108.77% 105.26% 100.00% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 1.6700 1.9200 1.7000 1.8100 1.3700 1.3500 1.5600 -
P/RPS 2.79 3.39 2.95 3.30 2.58 2.58 3.06 -5.99%
  QoQ % -17.70% 14.92% -10.61% 27.91% 0.00% -15.69% -
  Horiz. % 91.18% 110.78% 96.41% 107.84% 84.31% 84.31% 100.00%
P/EPS 70.40 97.80 113.74 90.38 56.45 106.33 471.04 -71.94%
  QoQ % -28.02% -14.01% 25.85% 60.11% -46.91% -77.43% -
  Horiz. % 14.95% 20.76% 24.15% 19.19% 11.98% 22.57% 100.00%
EY 1.42 1.02 0.88 1.11 1.77 0.94 0.21 258.84%
  QoQ % 39.22% 15.91% -20.72% -37.29% 88.30% 347.62% -
  Horiz. % 676.19% 485.71% 419.05% 528.57% 842.86% 447.62% 100.00%
DY 0.00 1.56 0.00 1.66 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.54% 0.00% 149.55% 0.00% 100.00% -
P/NAPS 2.65 3.15 2.74 3.02 2.40 2.41 2.74 -2.21%
  QoQ % -15.87% 14.96% -9.27% 25.83% -0.41% -12.04% -
  Horiz. % 96.72% 114.96% 100.00% 110.22% 87.59% 87.96% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 23/01/18 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 -
Price 1.5800 1.9000 1.8000 1.7000 1.4800 1.3600 1.4100 -
P/RPS 2.64 3.35 3.13 3.10 2.79 2.60 2.77 -3.16%
  QoQ % -21.19% 7.03% 0.97% 11.11% 7.31% -6.14% -
  Horiz. % 95.31% 120.94% 113.00% 111.91% 100.72% 93.86% 100.00%
P/EPS 66.61 96.78 120.43 84.89 60.98 107.12 425.75 -71.06%
  QoQ % -31.17% -19.64% 41.87% 39.21% -43.07% -74.84% -
  Horiz. % 15.65% 22.73% 28.29% 19.94% 14.32% 25.16% 100.00%
EY 1.50 1.03 0.83 1.18 1.64 0.93 0.23 250.27%
  QoQ % 45.63% 24.10% -29.66% -28.05% 76.34% 304.35% -
  Horiz. % 652.17% 447.83% 360.87% 513.04% 713.04% 404.35% 100.00%
DY 0.00 1.58 0.00 1.76 0.00 1.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 143.64% 0.00% 160.00% 0.00% 100.00% -
P/NAPS 2.51 3.11 2.90 2.83 2.60 2.43 2.47 1.08%
  QoQ % -19.29% 7.24% 2.47% 8.85% 7.00% -1.62% -
  Horiz. % 101.62% 125.91% 117.41% 114.57% 105.26% 98.38% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers