Highlights

[CAREPLS] QoQ TTM Result on 2016-12-31 [#4]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     188.33%    YoY -     -97.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 316,016 294,670 267,424 229,436 210,266 202,824 194,716 38.06%
  QoQ % 7.24% 10.19% 16.56% 9.12% 3.67% 4.16% -
  Horiz. % 162.30% 151.33% 137.34% 117.83% 107.99% 104.16% 100.00%
PBT 6,459 4,394 9,035 5,122 5,173 8,916 10,731 -28.69%
  QoQ % 47.00% -51.37% 76.40% -0.99% -41.98% -16.91% -
  Horiz. % 60.19% 40.95% 84.20% 47.73% 48.21% 83.09% 100.00%
Tax 1,968 2,102 2,011 1,898 -198 -729 -696 -
  QoQ % -6.37% 4.53% 5.95% 1,058.59% 72.84% -4.74% -
  Horiz. % -282.76% -302.01% -288.94% -272.70% 28.45% 104.74% 100.00%
NP 8,427 6,496 11,046 7,020 4,975 8,187 10,035 -10.98%
  QoQ % 29.73% -41.19% 57.35% 41.11% -39.23% -18.42% -
  Horiz. % 83.98% 64.73% 110.07% 69.96% 49.58% 81.58% 100.00%
NP to SH 696 -353 3,119 159 -180 2,634 4,294 -70.24%
  QoQ % 297.17% -111.32% 1,861.64% 188.33% -106.83% -38.66% -
  Horiz. % 16.21% -8.22% 72.64% 3.70% -4.19% 61.34% 100.00%
Tax Rate -30.47 % -47.84 % -22.26 % -37.06 % 3.83 % 8.18 % 6.49 % -
  QoQ % 36.31% -114.91% 39.94% -1,067.62% -53.18% 26.04% -
  Horiz. % -469.49% -737.13% -342.99% -571.03% 59.01% 126.04% 100.00%
Total Cost 307,589 288,174 256,378 222,416 205,291 194,637 184,681 40.46%
  QoQ % 6.74% 12.40% 15.27% 8.34% 5.47% 5.39% -
  Horiz. % 166.55% 156.04% 138.82% 120.43% 111.16% 105.39% 100.00%
Net Worth 98,790 93,269 96,700 93,135 96,784 52,770 61,978 36.42%
  QoQ % 5.92% -3.55% 3.83% -3.77% 83.41% -14.86% -
  Horiz. % 159.40% 150.49% 156.02% 150.27% 156.16% 85.14% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 98,790 93,269 96,700 93,135 96,784 52,770 61,978 36.42%
  QoQ % 5.92% -3.55% 3.83% -3.77% 83.41% -14.86% -
  Horiz. % 159.40% 150.49% 156.02% 150.27% 156.16% 85.14% 100.00%
NOSH 506,359 483,260 483,260 484,324 424,865 300,000 380,000 21.07%
  QoQ % 4.78% 0.00% -0.22% 13.99% 41.62% -21.05% -
  Horiz. % 133.25% 127.17% 127.17% 127.45% 111.81% 78.95% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.67 % 2.20 % 4.13 % 3.06 % 2.37 % 4.04 % 5.15 % -35.44%
  QoQ % 21.36% -46.73% 34.97% 29.11% -41.34% -21.55% -
  Horiz. % 51.84% 42.72% 80.19% 59.42% 46.02% 78.45% 100.00%
ROE 0.70 % -0.38 % 3.23 % 0.17 % -0.19 % 4.99 % 6.93 % -78.28%
  QoQ % 284.21% -111.76% 1,800.00% 189.47% -103.81% -27.99% -
  Horiz. % 10.10% -5.48% 46.61% 2.45% -2.74% 72.01% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.41 60.98 55.34 47.37 49.49 67.61 51.24 14.04%
  QoQ % 2.35% 10.19% 16.82% -4.28% -26.80% 31.95% -
  Horiz. % 121.80% 119.01% 108.00% 92.45% 96.58% 131.95% 100.00%
EPS 0.14 -0.07 0.65 0.03 -0.04 0.88 1.13 -75.12%
  QoQ % 300.00% -110.77% 2,066.67% 175.00% -104.55% -22.12% -
  Horiz. % 12.39% -6.19% 57.52% 2.65% -3.54% 77.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1951 0.1930 0.2001 0.1923 0.2278 0.1759 0.1631 12.67%
  QoQ % 1.09% -3.55% 4.06% -15.58% 29.51% 7.85% -
  Horiz. % 119.62% 118.33% 122.69% 117.90% 139.67% 107.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.63 51.87 47.08 40.39 37.01 35.70 34.28 38.05%
  QoQ % 7.25% 10.17% 16.56% 9.13% 3.67% 4.14% -
  Horiz. % 162.28% 151.31% 137.34% 117.82% 107.96% 104.14% 100.00%
EPS 0.12 -0.06 0.55 0.03 -0.03 0.46 0.76 -70.75%
  QoQ % 300.00% -110.91% 1,733.33% 200.00% -106.52% -39.47% -
  Horiz. % 15.79% -7.89% 72.37% 3.95% -3.95% 60.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1739 0.1642 0.1702 0.1639 0.1704 0.0929 0.1091 36.41%
  QoQ % 5.91% -3.53% 3.84% -3.81% 83.42% -14.85% -
  Horiz. % 159.40% 150.50% 156.00% 150.23% 156.19% 85.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3250 0.4100 0.3100 0.2550 0.3100 0.3350 0.4500 -
P/RPS 0.52 0.67 0.56 0.54 0.63 0.50 0.88 -29.56%
  QoQ % -22.39% 19.64% 3.70% -14.29% 26.00% -43.18% -
  Horiz. % 59.09% 76.14% 63.64% 61.36% 71.59% 56.82% 100.00%
P/EPS 236.45 -561.29 48.03 776.75 -731.71 38.15 39.82 227.56%
  QoQ % 142.13% -1,268.62% -93.82% 206.16% -2,017.98% -4.19% -
  Horiz. % 593.80% -1,409.57% 120.62% 1,950.65% -1,837.54% 95.81% 100.00%
EY 0.42 -0.18 2.08 0.13 -0.14 2.62 2.51 -69.60%
  QoQ % 333.33% -108.65% 1,500.00% 192.86% -105.34% 4.38% -
  Horiz. % 16.73% -7.17% 82.87% 5.18% -5.58% 104.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.67 2.12 1.55 1.33 1.36 1.90 2.76 -28.44%
  QoQ % -21.23% 36.77% 16.54% -2.21% -28.42% -31.16% -
  Horiz. % 60.51% 76.81% 56.16% 48.19% 49.28% 68.84% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 26/05/17 23/02/17 23/11/16 26/08/16 27/05/16 -
Price 0.3450 0.3300 0.2950 0.2750 0.2800 0.3100 0.4050 -
P/RPS 0.55 0.54 0.53 0.58 0.57 0.46 0.79 -21.43%
  QoQ % 1.85% 1.89% -8.62% 1.75% 23.91% -41.77% -
  Horiz. % 69.62% 68.35% 67.09% 73.42% 72.15% 58.23% 100.00%
P/EPS 251.00 -451.77 45.71 837.67 -660.90 35.31 35.84 265.61%
  QoQ % 155.56% -1,088.34% -94.54% 226.75% -1,971.71% -1.48% -
  Horiz. % 700.33% -1,260.52% 127.54% 2,337.25% -1,844.03% 98.52% 100.00%
EY 0.40 -0.22 2.19 0.12 -0.15 2.83 2.79 -72.57%
  QoQ % 281.82% -110.05% 1,725.00% 180.00% -105.30% 1.43% -
  Horiz. % 14.34% -7.89% 78.49% 4.30% -5.38% 101.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.77 1.71 1.47 1.43 1.23 1.76 2.48 -20.12%
  QoQ % 3.51% 16.33% 2.80% 16.26% -30.11% -29.03% -
  Horiz. % 71.37% 68.95% 59.27% 57.66% 49.60% 70.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS