Highlights

[CARING] QoQ TTM Result on 2015-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     3.61%    YoY -     29.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 397,637 389,646 380,135 370,857 366,699 359,933 348,014 11.26%
  QoQ % 2.05% 2.50% 2.50% 1.13% 1.88% 3.42% -
  Horiz. % 114.26% 111.96% 109.23% 106.56% 105.37% 103.42% 100.00%
PBT 10,476 10,986 18,705 18,794 18,499 17,741 16,007 -28.78%
  QoQ % -4.64% -41.27% -0.47% 1.59% 4.27% 10.83% -
  Horiz. % 65.45% 68.63% 116.86% 117.41% 115.57% 110.83% 100.00%
Tax -2,931 -3,378 -5,541 -5,565 -5,482 -5,673 -4,915 -33.89%
  QoQ % 13.23% 39.04% 0.43% -1.51% 3.37% -15.42% -
  Horiz. % 59.63% 68.73% 112.74% 113.22% 111.54% 115.42% 100.00%
NP 7,545 7,608 13,164 13,229 13,017 12,068 11,092 -26.54%
  QoQ % -0.83% -42.21% -0.49% 1.63% 7.86% 8.80% -
  Horiz. % 68.02% 68.59% 118.68% 119.27% 117.35% 108.80% 100.00%
NP to SH 6,166 7,178 13,159 13,334 12,869 11,516 10,538 -34.88%
  QoQ % -14.10% -45.45% -1.31% 3.61% 11.75% 9.28% -
  Horiz. % 58.51% 68.12% 124.87% 126.53% 122.12% 109.28% 100.00%
Tax Rate 27.98 % 30.75 % 29.62 % 29.61 % 29.63 % 31.98 % 30.71 % -7.18%
  QoQ % -9.01% 3.81% 0.03% -0.07% -7.35% 4.14% -
  Horiz. % 91.11% 100.13% 96.45% 96.42% 96.48% 104.14% 100.00%
Total Cost 390,092 382,038 366,971 357,628 353,682 347,865 336,922 12.44%
  QoQ % 2.11% 4.11% 2.61% 1.12% 1.67% 3.25% -
  Horiz. % 115.78% 113.39% 108.92% 106.15% 104.97% 103.25% 100.00%
Net Worth 119,738 - 119,738 121,915 119,738 117,561 117,561 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 0 4,343 4,354 4,354 4,354 3,265 3,265 -
  QoQ % 0.00% -0.24% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 133.02% 133.33% 133.33% 133.33% 100.00% 100.00%
Div Payout % - % 60.52 % 33.09 % 32.65 % 33.83 % 28.36 % 30.99 % -
  QoQ % 0.00% 82.90% 1.35% -3.49% 19.29% -8.49% -
  Horiz. % 0.00% 195.29% 106.78% 105.36% 109.16% 91.51% 100.00%
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 119,738 - 119,738 121,915 119,738 117,561 117,561 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 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
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 1.90 % 1.95 % 3.46 % 3.57 % 3.55 % 3.35 % 3.19 % -33.95%
  QoQ % -2.56% -43.64% -3.08% 0.56% 5.97% 5.02% -
  Horiz. % 59.56% 61.13% 108.46% 111.91% 111.29% 105.02% 100.00%
ROE 5.15 % - % 10.99 % 10.94 % 10.75 % 9.80 % 8.96 % -35.81%
  QoQ % 0.00% 0.00% 0.46% 1.77% 9.69% 9.38% -
  Horiz. % 57.48% 0.00% 122.66% 122.10% 119.98% 109.38% 100.00%
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 182.65 178.98 174.61 170.35 168.44 165.33 159.85 11.26%
  QoQ % 2.05% 2.50% 2.50% 1.13% 1.88% 3.43% -
  Horiz. % 114.26% 111.97% 109.23% 106.57% 105.37% 103.43% 100.00%
EPS 2.83 3.30 6.04 6.12 5.91 5.29 4.84 -34.92%
  QoQ % -14.24% -45.36% -1.31% 3.55% 11.72% 9.30% -
  Horiz. % 58.47% 68.18% 124.79% 126.45% 122.11% 109.30% 100.00%
DPS 0.00 2.00 2.00 2.00 2.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 0.5500 - 0.5500 0.5600 0.5500 0.5400 0.5400 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 182.65 178.98 174.61 170.35 168.44 165.33 159.85 11.26%
  QoQ % 2.05% 2.50% 2.50% 1.13% 1.88% 3.43% -
  Horiz. % 114.26% 111.97% 109.23% 106.57% 105.37% 103.43% 100.00%
EPS 2.83 3.30 6.04 6.12 5.91 5.29 4.84 -34.92%
  QoQ % -14.24% -45.36% -1.31% 3.55% 11.72% 9.30% -
  Horiz. % 58.47% 68.18% 124.79% 126.45% 122.11% 109.30% 100.00%
DPS 0.00 2.00 2.00 2.00 2.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 0.00% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 0.5500 - 0.5500 0.5600 0.5500 0.5400 0.5400 1.48%
  QoQ % 0.00% 0.00% -1.79% 1.82% 1.85% 0.00% -
  Horiz. % 101.85% 0.00% 101.85% 103.70% 101.85% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 2.0000 2.0000 2.0400 1.2100 1.0000 1.2900 1.2600 -
P/RPS 1.10 1.12 1.17 0.71 0.59 0.78 0.79 30.34%
  QoQ % -1.79% -4.27% 64.79% 20.34% -24.36% -1.27% -
  Horiz. % 139.24% 141.77% 148.10% 89.87% 74.68% 98.73% 100.00%
P/EPS 70.62 60.66 33.75 19.76 16.92 24.39 26.03 122.31%
  QoQ % 16.42% 79.73% 70.80% 16.78% -30.63% -6.30% -
  Horiz. % 271.30% 233.04% 129.66% 75.91% 65.00% 93.70% 100.00%
EY 1.42 1.65 2.96 5.06 5.91 4.10 3.84 -54.90%
  QoQ % -13.94% -44.26% -41.50% -14.38% 44.15% 6.77% -
  Horiz. % 36.98% 42.97% 77.08% 131.77% 153.91% 106.77% 100.00%
DY 0.00 1.00 0.98 1.65 2.00 1.16 1.19 -
  QoQ % 0.00% 2.04% -40.61% -17.50% 72.41% -2.52% -
  Horiz. % 0.00% 84.03% 82.35% 138.66% 168.07% 97.48% 100.00%
P/NAPS 3.64 0.00 3.71 2.16 1.82 2.39 2.33 42.92%
  QoQ % 0.00% 0.00% 71.76% 18.68% -23.85% 2.58% -
  Horiz. % 156.22% 0.00% 159.23% 92.70% 78.11% 102.58% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/04/16 - 27/01/16 28/10/15 28/07/15 28/04/15 27/01/15 -
Price 1.8000 0.0000 1.9000 2.0600 1.1000 1.2000 1.1900 -
P/RPS 0.99 0.00 1.09 1.21 0.65 0.73 0.74 26.23%
  QoQ % 0.00% 0.00% -9.92% 86.15% -10.96% -1.35% -
  Horiz. % 133.78% 0.00% 147.30% 163.51% 87.84% 98.65% 100.00%
P/EPS 63.55 0.00 31.43 33.63 18.61 22.69 24.58 113.90%
  QoQ % 0.00% 0.00% -6.54% 80.71% -17.98% -7.69% -
  Horiz. % 258.54% 0.00% 127.87% 136.82% 75.71% 92.31% 100.00%
EY 1.57 0.00 3.18 2.97 5.37 4.41 4.07 -53.35%
  QoQ % 0.00% 0.00% 7.07% -44.69% 21.77% 8.35% -
  Horiz. % 38.57% 0.00% 78.13% 72.97% 131.94% 108.35% 100.00%
DY 0.00 0.00 1.05 0.97 1.82 1.25 1.26 -
  QoQ % 0.00% 0.00% 8.25% -46.70% 45.60% -0.79% -
  Horiz. % 0.00% 0.00% 83.33% 76.98% 144.44% 99.21% 100.00%
P/NAPS 3.27 0.00 3.45 3.68 2.00 2.22 2.20 37.33%
  QoQ % 0.00% 0.00% -6.25% 84.00% -9.91% 0.91% -
  Horiz. % 148.64% 0.00% 156.82% 167.27% 90.91% 100.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS