Highlights

[CARING] YoY Annual (Unaudited) Result on 2016-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend YoY -     -43.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 599,234 508,270 459,957 402,569 366,699 338,337 0 -
  YoY % 17.90% 10.50% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.95% 118.98% 108.38% 100.00% -
PBT 33,965 29,566 21,953 12,231 18,499 22,810 0 -
  YoY % 14.88% 34.68% 79.49% -33.88% -18.90% 0.00% -
  Horiz. % 148.90% 129.62% 96.24% 53.62% 81.10% 100.00% -
Tax -8,316 -6,242 -5,164 -3,680 -5,482 -6,534 0 -
  YoY % -33.23% -20.88% -40.33% 32.87% 16.10% 0.00% -
  Horiz. % 127.27% 95.53% 79.03% 56.32% 83.90% 100.00% -
NP 25,649 23,324 16,789 8,551 13,017 16,276 0 -
  YoY % 9.97% 38.92% 96.34% -34.31% -20.02% 0.00% -
  Horiz. % 157.59% 143.30% 103.15% 52.54% 79.98% 100.00% -
NP to SH 20,728 18,560 13,130 7,289 12,869 15,078 0 -
  YoY % 11.68% 41.36% 80.13% -43.36% -14.65% 0.00% -
  Horiz. % 137.47% 123.09% 87.08% 48.34% 85.35% 100.00% -
Tax Rate 24.48 % 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - % -
  YoY % 15.96% -10.25% -21.83% 1.55% 3.42% 0.00% -
  Horiz. % 85.45% 73.68% 82.09% 105.03% 103.42% 100.00% -
Total Cost 573,585 484,946 443,168 394,018 353,682 322,061 0 -
  YoY % 18.28% 9.43% 12.47% 11.40% 9.82% 0.00% -
  Horiz. % 178.10% 150.58% 137.60% 122.34% 109.82% 100.00% -
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 10,885 10,885 6,531 3,265 4,354 6,531 - -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
Div Payout % 52.52 % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - % -
  YoY % -10.45% 17.91% 11.03% 32.43% -21.91% 0.00% -
  Horiz. % 121.24% 135.39% 114.82% 103.42% 78.09% 100.00% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 - -
  YoY % 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% -
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 4.28 % 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - % -
  YoY % -6.75% 25.75% 72.17% -40.28% -26.20% 0.00% -
  Horiz. % 88.98% 95.43% 75.88% 44.07% 73.80% 100.00% -
ROE 13.60 % 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - % -
  YoY % 5.26% 28.56% 68.06% -44.37% -19.29% 0.00% -
  Horiz. % 102.10% 97.00% 75.45% 44.89% 80.71% 100.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - -
Price 1.9200 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000 -
P/RPS 0.70 0.66 0.86 0.95 0.59 1.36 0.00 -
  YoY % 6.06% -23.26% -9.47% 61.02% -56.62% 0.00% -
  Horiz. % 51.47% 48.53% 63.24% 69.85% 43.38% 100.00% -
P/EPS 20.17 18.18 30.01 52.27 16.92 30.47 0.00 -
  YoY % 10.95% -39.42% -42.59% 208.92% -44.47% 0.00% -
  Horiz. % 66.20% 59.67% 98.49% 171.55% 55.53% 100.00% -
EY 4.96 5.50 3.33 1.91 5.91 3.28 0.00 -
  YoY % -9.82% 65.17% 74.35% -67.68% 80.18% 0.00% -
  Horiz. % 151.22% 167.68% 101.52% 58.23% 180.18% 100.00% -
DY 2.60 3.23 1.66 0.86 2.00 1.42 0.00 -
  YoY % -19.50% 94.58% 93.02% -57.00% 40.85% 0.00% -
  Horiz. % 183.10% 227.46% 116.90% 60.56% 140.85% 100.00% -
P/NAPS 2.74 2.35 3.02 3.13 1.82 4.06 0.00 -
  YoY % 16.60% -22.19% -3.51% 71.98% -55.17% 0.00% -
  Horiz. % 67.49% 57.88% 74.38% 77.09% 44.83% 100.00% -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 - -
Price 1.9000 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000 -
P/RPS 0.69 0.71 0.80 0.90 0.65 1.38 0.00 -
  YoY % -2.82% -11.25% -11.11% 38.46% -52.90% 0.00% -
  Horiz. % 50.00% 51.45% 57.97% 65.22% 47.10% 100.00% -
P/EPS 19.96 19.35 28.19 49.88 18.61 30.90 0.00 -
  YoY % 3.15% -31.36% -43.48% 168.03% -39.77% 0.00% -
  Horiz. % 64.60% 62.62% 91.23% 161.42% 60.23% 100.00% -
EY 5.01 5.17 3.55 2.00 5.37 3.24 0.00 -
  YoY % -3.09% 45.63% 77.50% -62.76% 65.74% 0.00% -
  Horiz. % 154.63% 159.57% 109.57% 61.73% 165.74% 100.00% -
DY 2.63 3.03 1.76 0.90 1.82 1.40 0.00 -
  YoY % -13.20% 72.16% 95.56% -50.55% 30.00% 0.00% -
  Horiz. % 187.86% 216.43% 125.71% 64.29% 130.00% 100.00% -
P/NAPS 2.71 2.50 2.83 2.98 2.00 4.12 0.00 -
  YoY % 8.40% -11.66% -5.03% 49.00% -51.46% 0.00% -
  Horiz. % 65.78% 60.68% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers