Highlights

[CARING] YoY Annualized Quarter Result on 2015-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     158.22%    YoY -     -26.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Revenue 453,944 392,318 392,318 361,722 332,928 0  -  -
  YoY % 15.71% 0.00% 8.46% 8.65% 0.00% - -
  Horiz. % 136.35% 117.84% 117.84% 108.65% 100.00% - -
PBT 21,808 9,806 9,806 19,824 26,585 0  -  -
  YoY % 122.38% 0.00% -50.53% -25.43% 0.00% - -
  Horiz. % 82.03% 36.89% 36.89% 74.57% 100.00% - -
Tax -6,106 -2,745 -2,745 -5,550 -6,646 0  -  -
  YoY % -122.44% 0.00% 50.54% 16.49% 0.00% - -
  Horiz. % 91.88% 41.30% 41.30% 83.51% 100.00% - -
NP 15,701 7,061 7,061 14,273 19,938 0  -  -
  YoY % 122.36% 0.00% -50.53% -28.41% 0.00% - -
  Horiz. % 78.75% 35.42% 35.42% 71.59% 100.00% - -
NP to SH 11,692 6,066 6,066 13,654 18,454 0  -  -
  YoY % 92.73% 0.00% -55.57% -26.01% 0.00% - -
  Horiz. % 63.36% 32.87% 32.87% 73.99% 100.00% - -
Tax Rate 28.00 % 27.99 % 27.99 % 28.00 % 25.00 % - %  -  % -
  YoY % 0.04% 0.00% -0.04% 12.00% 0.00% - -
  Horiz. % 112.00% 111.96% 111.96% 112.00% 100.00% - -
Total Cost 438,242 385,257 385,257 347,449 312,989 0  -  -
  YoY % 13.75% 0.00% 10.88% 11.01% 0.00% - -
  Horiz. % 140.02% 123.09% 123.09% 111.01% 100.00% - -
Net Worth 124,092 - 119,738 117,561 115,384 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Div 4,354 5,805 - - 4,354 -  -  -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.33% 0.00% 0.00% 100.00% - -
Div Payout % 37.24 % 95.70 % - % - % 23.59 % - %  -  % -
  YoY % -61.09% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 157.86% 405.68% 0.00% 0.00% 100.00% - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Net Worth 124,092 - 119,738 117,561 115,384 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
NP Margin 3.46 % 1.80 % 1.80 % 3.95 % 5.99 % - %  -  % -
  YoY % 92.22% 0.00% -54.43% -34.06% 0.00% - -
  Horiz. % 57.76% 30.05% 30.05% 65.94% 100.00% - -
ROE 9.42 % - % 5.07 % 11.61 % 15.99 % - %  -  % -
  YoY % 0.00% 0.00% -56.33% -27.39% 0.00% - -
  Horiz. % 58.91% 0.00% 31.71% 72.61% 100.00% - -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
RPS 208.51 180.21 180.21 166.15 152.93 -  -  -
  YoY % 15.70% 0.00% 8.46% 8.64% 0.00% - -
  Horiz. % 136.34% 117.84% 117.84% 108.64% 100.00% - -
EPS 5.37 2.79 2.79 6.27 8.48 0.00  -  -
  YoY % 92.47% 0.00% -55.50% -26.06% 0.00% - -
  Horiz. % 63.33% 32.90% 32.90% 73.94% 100.00% - -
DPS 2.00 2.67 0.00 0.00 2.00 0.00  -  -
  YoY % -25.09% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.50% 0.00% 0.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
RPS 208.51 180.21 180.21 166.15 152.93 -  -  -
  YoY % 15.70% 0.00% 8.46% 8.64% 0.00% - -
  Horiz. % 136.34% 117.84% 117.84% 108.64% 100.00% - -
EPS 5.37 2.79 2.79 6.27 8.48 0.00  -  -
  YoY % 92.47% 0.00% -55.50% -26.06% 0.00% - -
  Horiz. % 63.33% 32.90% 32.90% 73.94% 100.00% - -
DPS 2.00 2.67 0.00 0.00 2.00 0.00  -  -
  YoY % -25.09% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.50% 0.00% 0.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 -  -  -
Price 1.3700 2.0000 2.0000 1.2900 1.9600 0.0000  -  -
P/RPS 0.66 1.11 1.11 0.78 1.28 0.00  -  -
  YoY % -40.54% 0.00% 42.31% -39.06% 0.00% - -
  Horiz. % 51.56% 86.72% 86.72% 60.94% 100.00% - -
P/EPS 25.51 71.77 71.77 20.57 23.12 0.00  -  -
  YoY % -64.46% 0.00% 248.91% -11.03% 0.00% - -
  Horiz. % 110.34% 310.42% 310.42% 88.97% 100.00% - -
EY 3.92 1.39 1.39 4.86 4.32 0.00  -  -
  YoY % 182.01% 0.00% -71.40% 12.50% 0.00% - -
  Horiz. % 90.74% 32.18% 32.18% 112.50% 100.00% - -
DY 1.46 1.33 0.00 0.00 1.02 0.00  -  -
  YoY % 9.77% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 143.14% 130.39% 0.00% 0.00% 100.00% - -
P/NAPS 2.40 0.00 3.64 2.39 3.70 0.00  -  -
  YoY % 0.00% 0.00% 52.30% -35.41% 0.00% - -
  Horiz. % 64.86% 0.00% 98.38% 64.59% 100.00% - -
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Date 28/04/17 - 27/04/16 28/04/15 25/04/14 -  -  -
Price 1.4800 0.0000 1.8000 1.2000 1.9900 0.0000  -  -
P/RPS 0.71 0.00 1.00 0.72 1.30 0.00  -  -
  YoY % 0.00% 0.00% 38.89% -44.62% 0.00% - -
  Horiz. % 54.62% 0.00% 76.92% 55.38% 100.00% - -
P/EPS 27.56 0.00 64.59 19.13 23.48 0.00  -  -
  YoY % 0.00% 0.00% 237.64% -18.53% 0.00% - -
  Horiz. % 117.38% 0.00% 275.09% 81.47% 100.00% - -
EY 3.63 0.00 1.55 5.23 4.26 0.00  -  -
  YoY % 0.00% 0.00% -70.36% 22.77% 0.00% - -
  Horiz. % 85.21% 0.00% 36.38% 122.77% 100.00% - -
DY 1.35 0.00 0.00 0.00 1.01 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 133.66% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.60 0.00 3.27 2.22 3.75 0.00  -  -
  YoY % 0.00% 0.00% 47.30% -40.80% 0.00% - -
  Horiz. % 69.33% 0.00% 87.20% 59.20% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers