Highlights

[CARING] YoY Annual (Unaudited) Result on 2014-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 31-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
Revenue 459,957 402,569 366,699 338,337 0  -   -  -
  YoY % 14.26% 9.78% 8.38% 0.00% - - -
  Horiz. % 135.95% 118.98% 108.38% 100.00% - - -
PBT 21,953 12,231 18,499 22,810 0  -   -  -
  YoY % 79.49% -33.88% -18.90% 0.00% - - -
  Horiz. % 96.24% 53.62% 81.10% 100.00% - - -
Tax -5,164 -3,680 -5,482 -6,534 0  -   -  -
  YoY % -40.33% 32.87% 16.10% 0.00% - - -
  Horiz. % 79.03% 56.32% 83.90% 100.00% - - -
NP 16,789 8,551 13,017 16,276 0  -   -  -
  YoY % 96.34% -34.31% -20.02% 0.00% - - -
  Horiz. % 103.15% 52.54% 79.98% 100.00% - - -
NP to SH 13,130 7,289 12,869 15,078 0  -   -  -
  YoY % 80.13% -43.36% -14.65% 0.00% - - -
  Horiz. % 87.08% 48.34% 85.35% 100.00% - - -
Tax Rate 23.52 % 30.09 % 29.63 % 28.65 % - %  -  %  -  % -
  YoY % -21.83% 1.55% 3.42% 0.00% - - -
  Horiz. % 82.09% 105.03% 103.42% 100.00% - - -
Total Cost 443,168 394,018 353,682 322,061 0  -   -  -
  YoY % 12.47% 11.40% 9.82% 0.00% - - -
  Horiz. % 137.60% 122.34% 109.82% 100.00% - - -
Net Worth 130,623 121,915 119,738 113,207 -  -   -  -
  YoY % 7.14% 1.82% 5.77% 0.00% - - -
  Horiz. % 115.38% 107.69% 105.77% 100.00% - - -
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
Div 6,531 3,265 4,354 6,531 -  -   -  -
  YoY % 100.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 100.00% 50.00% 66.67% 100.00% - - -
Div Payout % 49.74 % 44.80 % 33.83 % 43.32 % - %  -  %  -  % -
  YoY % 11.03% 32.43% -21.91% 0.00% - - -
  Horiz. % 114.82% 103.42% 78.09% 100.00% - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
Net Worth 130,623 121,915 119,738 113,207 -  -   -  -
  YoY % 7.14% 1.82% 5.77% 0.00% - - -
  Horiz. % 115.38% 107.69% 105.77% 100.00% - - -
NOSH 217,706 217,706 217,706 217,706 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
NP Margin 3.65 % 2.12 % 3.55 % 4.81 % - %  -  %  -  % -
  YoY % 72.17% -40.28% -26.20% 0.00% - - -
  Horiz. % 75.88% 44.07% 73.80% 100.00% - - -
ROE 10.05 % 5.98 % 10.75 % 13.32 % - %  -  %  -  % -
  YoY % 68.06% -44.37% -19.29% 0.00% - - -
  Horiz. % 75.45% 44.89% 80.71% 100.00% - - -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
RPS 211.27 184.91 168.44 155.41 -  -   -  -
  YoY % 14.26% 9.78% 8.38% 0.00% - - -
  Horiz. % 135.94% 118.98% 108.38% 100.00% - - -
EPS 6.03 3.35 5.91 7.47 0.00  -   -  -
  YoY % 80.00% -43.32% -20.88% 0.00% - - -
  Horiz. % 80.72% 44.85% 79.12% 100.00% - - -
DPS 3.00 1.50 2.00 3.00 0.00  -   -  -
  YoY % 100.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 100.00% 50.00% 66.67% 100.00% - - -
NAPS 0.6000 0.5600 0.5500 0.5200 0.0000  -   -  -
  YoY % 7.14% 1.82% 5.77% 0.00% - - -
  Horiz. % 115.38% 107.69% 105.77% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 217,708
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
RPS 211.27 184.91 168.44 155.41 -  -   -  -
  YoY % 14.26% 9.78% 8.38% 0.00% - - -
  Horiz. % 135.94% 118.98% 108.38% 100.00% - - -
EPS 6.03 3.35 5.91 7.47 0.00  -   -  -
  YoY % 80.00% -43.32% -20.88% 0.00% - - -
  Horiz. % 80.72% 44.85% 79.12% 100.00% - - -
DPS 3.00 1.50 2.00 3.00 0.00  -   -  -
  YoY % 100.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 100.00% 50.00% 66.67% 100.00% - - -
NAPS 0.6000 0.5600 0.5500 0.5200 0.0000  -   -  -
  YoY % 7.14% 1.82% 5.77% 0.00% - - -
  Horiz. % 115.38% 107.69% 105.77% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 -  -   -  -
Price 1.8100 1.7500 1.0000 2.1100 0.0000  -   -  -
P/RPS 0.86 0.95 0.59 1.36 0.00  -   -  -
  YoY % -9.47% 61.02% -56.62% 0.00% - - -
  Horiz. % 63.24% 69.85% 43.38% 100.00% - - -
P/EPS 30.01 52.27 16.92 30.47 0.00  -   -  -
  YoY % -42.59% 208.92% -44.47% 0.00% - - -
  Horiz. % 98.49% 171.55% 55.53% 100.00% - - -
EY 3.33 1.91 5.91 3.28 0.00  -   -  -
  YoY % 74.35% -67.68% 80.18% 0.00% - - -
  Horiz. % 101.52% 58.23% 180.18% 100.00% - - -
DY 1.66 0.86 2.00 1.42 0.00  -   -  -
  YoY % 93.02% -57.00% 40.85% 0.00% - - -
  Horiz. % 116.90% 60.56% 140.85% 100.00% - - -
P/NAPS 3.02 3.13 1.82 4.06 0.00  -   -  -
  YoY % -3.51% 71.98% -55.17% 0.00% - - -
  Horiz. % 74.38% 77.09% 44.83% 100.00% - - -
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -   -  CAGR
Date 27/07/17 29/07/16 28/07/15 31/07/14 -  -   -  -
Price 1.7000 1.6700 1.1000 2.1400 0.0000  -   -  -
P/RPS 0.80 0.90 0.65 1.38 0.00  -   -  -
  YoY % -11.11% 38.46% -52.90% 0.00% - - -
  Horiz. % 57.97% 65.22% 47.10% 100.00% - - -
P/EPS 28.19 49.88 18.61 30.90 0.00  -   -  -
  YoY % -43.48% 168.03% -39.77% 0.00% - - -
  Horiz. % 91.23% 161.42% 60.23% 100.00% - - -
EY 3.55 2.00 5.37 3.24 0.00  -   -  -
  YoY % 77.50% -62.76% 65.74% 0.00% - - -
  Horiz. % 109.57% 61.73% 165.74% 100.00% - - -
DY 1.76 0.90 1.82 1.40 0.00  -   -  -
  YoY % 95.56% -50.55% 30.00% 0.00% - - -
  Horiz. % 125.71% 64.29% 130.00% 100.00% - - -
P/NAPS 2.83 2.98 2.00 4.12 0.00  -   -  -
  YoY % -5.03% 49.00% -51.46% 0.00% - - -
  Horiz. % 68.69% 72.33% 48.54% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers