Highlights

[CARING] QoQ Quarter Result on 2018-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     13.63%    YoY -     34.59%
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.
 


 

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 Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers