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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 143,363 139,302 142,941 129,347 130,483 123,449 125,246 9.45%
  QoQ % 2.92% -2.55% 10.51% -0.87% 5.70% -1.43% -
  Horiz. % 114.47% 111.22% 114.13% 103.27% 104.18% 98.57% 100.00%
PBT 10,983 9,734 6,500 6,313 10,146 7,172 5,935 50.90%
  QoQ % 12.83% 49.75% 2.96% -37.78% 41.47% 20.84% -
  Horiz. % 185.05% 164.01% 109.52% 106.37% 170.95% 120.84% 100.00%
Tax -2,966 -2,628 -1,755 37 -2,740 -1,936 -1,603 50.89%
  QoQ % -12.86% -49.74% -4,843.24% 101.35% -41.53% -20.77% -
  Horiz. % 185.03% 163.94% 109.48% -2.31% 170.93% 120.77% 100.00%
NP 8,017 7,106 4,745 6,350 7,406 5,236 4,332 50.91%
  QoQ % 12.82% 49.76% -25.28% -14.26% 41.44% 20.87% -
  Horiz. % 185.06% 164.04% 109.53% 146.58% 170.96% 120.87% 100.00%
NP to SH 5,673 5,740 4,088 5,868 5,164 4,274 3,254 45.00%
  QoQ % -1.17% 40.41% -30.33% 13.63% 20.82% 31.35% -
  Horiz. % 174.34% 176.40% 125.63% 180.33% 158.70% 131.35% 100.00%
Tax Rate 27.01 % 27.00 % 27.00 % -0.59 % 27.01 % 26.99 % 27.01 % -
  QoQ % 0.04% 0.00% 4,676.27% -102.18% 0.07% -0.07% -
  Horiz. % 100.00% 99.96% 99.96% -2.18% 100.00% 99.93% 100.00%
Total Cost 135,346 132,196 138,196 122,997 123,077 118,213 120,914 7.83%
  QoQ % 2.38% -4.34% 12.36% -0.06% 4.11% -2.23% -
  Horiz. % 111.94% 109.33% 114.29% 101.72% 101.79% 97.77% 100.00%
Net Worth 148,040 141,509 148,040 143,686 137,155 132,800 134,977 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - 10,885 - 10,885 - 6,531 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 166.67% 0.00% 100.00% -
Div Payout % - % 189.64 % - % 185.50 % - % 152.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.10% 0.00% 121.39% 0.00% 100.00% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 148,040 141,509 148,040 143,686 137,155 132,800 134,977 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 5.59 % 5.10 % 3.32 % 4.91 % 5.68 % 4.24 % 3.46 % 37.81%
  QoQ % 9.61% 53.61% -32.38% -13.56% 33.96% 22.54% -
  Horiz. % 161.56% 147.40% 95.95% 141.91% 164.16% 122.54% 100.00%
ROE 3.83 % 4.06 % 2.76 % 4.08 % 3.77 % 3.22 % 2.41 % 36.30%
  QoQ % -5.67% 47.10% -32.35% 8.22% 17.08% 33.61% -
  Horiz. % 158.92% 168.46% 114.52% 169.29% 156.43% 133.61% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 65.85 63.99 65.66 59.41 59.94 56.70 57.53 9.45%
  QoQ % 2.91% -2.54% 10.52% -0.88% 5.71% -1.44% -
  Horiz. % 114.46% 111.23% 114.13% 103.27% 104.19% 98.56% 100.00%
EPS 2.61 2.64 1.88 2.70 2.37 1.96 1.49 45.46%
  QoQ % -1.14% 40.43% -30.37% 13.92% 20.92% 31.54% -
  Horiz. % 175.17% 177.18% 126.17% 181.21% 159.06% 131.54% 100.00%
DPS 0.00 5.00 0.00 5.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 166.67% 0.00% 100.00% -
NAPS 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 65.85 63.99 65.66 59.41 59.94 56.70 57.53 9.45%
  QoQ % 2.91% -2.54% 10.52% -0.88% 5.71% -1.44% -
  Horiz. % 114.46% 111.23% 114.13% 103.27% 104.19% 98.56% 100.00%
EPS 2.61 2.64 1.88 2.70 2.37 1.96 1.49 45.46%
  QoQ % -1.14% 40.43% -30.37% 13.92% 20.92% 31.54% -
  Horiz. % 175.17% 177.18% 126.17% 181.21% 159.06% 131.54% 100.00%
DPS 0.00 5.00 0.00 5.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 166.67% 0.00% 100.00% -
NAPS 0.6800 0.6500 0.6800 0.6600 0.6300 0.6100 0.6200 6.37%
  QoQ % 4.62% -4.41% 3.03% 4.76% 3.28% -1.61% -
  Horiz. % 109.68% 104.84% 109.68% 106.45% 101.61% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.9700 1.6500 1.6900 1.5500 1.6700 1.9200 1.7000 -
P/RPS 2.99 2.58 2.57 2.61 2.79 3.39 2.95 0.90%
  QoQ % 15.89% 0.39% -1.53% -6.45% -17.70% 14.92% -
  Horiz. % 101.36% 87.46% 87.12% 88.47% 94.58% 114.92% 100.00%
P/EPS 75.60 62.58 90.00 57.51 70.40 97.80 113.74 -23.89%
  QoQ % 20.81% -30.47% 56.49% -18.31% -28.02% -14.01% -
  Horiz. % 66.47% 55.02% 79.13% 50.56% 61.90% 85.99% 100.00%
EY 1.32 1.60 1.11 1.74 1.42 1.02 0.88 31.13%
  QoQ % -17.50% 44.14% -36.21% 22.54% 39.22% 15.91% -
  Horiz. % 150.00% 181.82% 126.14% 197.73% 161.36% 115.91% 100.00%
DY 0.00 3.03 0.00 3.23 0.00 1.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.23% 0.00% 207.05% 0.00% 100.00% -
P/NAPS 2.90 2.54 2.49 2.35 2.65 3.15 2.74 3.87%
  QoQ % 14.17% 2.01% 5.96% -11.32% -15.87% 14.96% -
  Horiz. % 105.84% 92.70% 90.88% 85.77% 96.72% 114.96% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 24/01/19 30/10/18 24/07/18 25/04/18 23/01/18 24/10/17 -
Price 1.9300 1.6800 1.7100 1.6500 1.5800 1.9000 1.8000 -
P/RPS 2.93 2.63 2.60 2.78 2.64 3.35 3.13 -4.32%
  QoQ % 11.41% 1.15% -6.47% 5.30% -21.19% 7.03% -
  Horiz. % 93.61% 84.03% 83.07% 88.82% 84.35% 107.03% 100.00%
P/EPS 74.07 63.72 91.07 61.22 66.61 96.78 120.43 -27.74%
  QoQ % 16.24% -30.03% 48.76% -8.09% -31.17% -19.64% -
  Horiz. % 61.50% 52.91% 75.62% 50.83% 55.31% 80.36% 100.00%
EY 1.35 1.57 1.10 1.63 1.50 1.03 0.83 38.43%
  QoQ % -14.01% 42.73% -32.52% 8.67% 45.63% 24.10% -
  Horiz. % 162.65% 189.16% 132.53% 196.39% 180.72% 124.10% 100.00%
DY 0.00 2.98 0.00 3.03 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 188.61% 0.00% 191.77% 0.00% 100.00% -
P/NAPS 2.84 2.58 2.51 2.50 2.51 3.11 2.90 -1.39%
  QoQ % 10.08% 2.79% 0.40% -0.40% -19.29% 7.24% -
  Horiz. % 97.93% 88.97% 86.55% 86.21% 86.55% 107.24% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers