Highlights

[CARING] YoY Annualized Quarter Result on 2019-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 28-Feb-2019  [#3]
Profit Trend QoQ -     5.16%    YoY -     22.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 567,474 505,570 453,944 392,318 392,318 361,722 332,928 11.25%
  YoY % 12.24% 11.37% 15.71% 0.00% 8.46% 8.65% -
  Horiz. % 170.45% 151.86% 136.35% 117.84% 117.84% 108.65% 100.00%
PBT 36,290 31,004 21,808 9,806 9,806 19,824 26,585 6.42%
  YoY % 17.05% 42.17% 122.38% 0.00% -50.53% -25.43% -
  Horiz. % 136.51% 116.62% 82.03% 36.89% 36.89% 74.57% 100.00%
Tax -9,798 -8,372 -6,106 -2,745 -2,745 -5,550 -6,646 8.07%
  YoY % -17.04% -37.10% -122.44% 0.00% 50.54% 16.49% -
  Horiz. % 147.42% 125.96% 91.88% 41.30% 41.30% 83.51% 100.00%
NP 26,492 22,632 15,701 7,061 7,061 14,273 19,938 5.84%
  YoY % 17.06% 44.14% 122.36% 0.00% -50.53% -28.41% -
  Horiz. % 132.87% 113.51% 78.75% 35.42% 35.42% 71.59% 100.00%
NP to SH 20,669 16,922 11,692 6,066 6,066 13,654 18,454 2.29%
  YoY % 22.14% 44.74% 92.73% 0.00% -55.57% -26.01% -
  Horiz. % 112.00% 91.70% 63.36% 32.87% 32.87% 73.99% 100.00%
Tax Rate 27.00 % 27.00 % 28.00 % 27.99 % 27.99 % 28.00 % 25.00 % 1.55%
  YoY % 0.00% -3.57% 0.04% 0.00% -0.04% 12.00% -
  Horiz. % 108.00% 108.00% 112.00% 111.96% 111.96% 112.00% 100.00%
Total Cost 540,982 482,938 438,242 385,257 385,257 347,449 312,989 11.56%
  YoY % 12.02% 10.20% 13.75% 0.00% 10.88% 11.01% -
  Horiz. % 172.84% 154.30% 140.02% 123.09% 123.09% 111.01% 100.00%
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Div 14,513 8,708 4,354 - 5,805 - 4,354 27.21%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% 0.00% 133.33% 0.00% 100.00%
Div Payout % 70.22 % 51.46 % 37.24 % - % 95.70 % - % 23.59 % 24.36%
  YoY % 36.46% 38.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.67% 218.14% 157.86% 0.00% 405.68% 0.00% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  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% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 4.67 % 4.48 % 3.46 % 1.80 % 1.80 % 3.95 % 5.99 % -4.85%
  YoY % 4.24% 29.48% 92.22% 0.00% -54.43% -34.06% -
  Horiz. % 77.96% 74.79% 57.76% 30.05% 30.05% 65.94% 100.00%
ROE 13.96 % 12.34 % 9.42 % 5.07 % - % 11.61 % 15.99 % -2.68%
  YoY % 13.13% 31.00% 85.80% 0.00% 0.00% -27.39% -
  Horiz. % 87.30% 77.17% 58.91% 31.71% 0.00% 72.61% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 260.66 232.23 208.51 180.21 180.21 166.15 152.93 11.25%
  YoY % 12.24% 11.38% 15.70% 0.00% 8.46% 8.64% -
  Horiz. % 170.44% 151.85% 136.34% 117.84% 117.84% 108.64% 100.00%
EPS 9.49 7.77 5.37 2.79 2.79 6.27 8.48 2.27%
  YoY % 22.14% 44.69% 92.47% 0.00% -55.50% -26.06% -
  Horiz. % 111.91% 91.63% 63.33% 32.90% 32.90% 73.94% 100.00%
DPS 6.67 4.00 2.00 0.00 2.67 0.00 2.00 27.22%
  YoY % 66.75% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.50% 200.00% 100.00% 0.00% 133.50% 0.00% 100.00%
NAPS 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 260.66 232.23 208.51 180.21 180.21 166.15 152.93 11.25%
  YoY % 12.24% 11.38% 15.70% 0.00% 8.46% 8.64% -
  Horiz. % 170.44% 151.85% 136.34% 117.84% 117.84% 108.64% 100.00%
EPS 9.49 7.77 5.37 2.79 2.79 6.27 8.48 2.27%
  YoY % 22.14% 44.69% 92.47% 0.00% -55.50% -26.06% -
  Horiz. % 111.91% 91.63% 63.33% 32.90% 32.90% 73.94% 100.00%
DPS 6.67 4.00 2.00 0.00 2.67 0.00 2.00 27.22%
  YoY % 66.75% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.50% 200.00% 100.00% 0.00% 133.50% 0.00% 100.00%
NAPS 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 1.9700 1.6700 1.3700 2.0000 2.0000 1.2900 1.9600 -
P/RPS 0.76 0.72 0.66 1.11 1.11 0.78 1.28 -9.90%
  YoY % 5.56% 9.09% -40.54% 0.00% 42.31% -39.06% -
  Horiz. % 59.38% 56.25% 51.56% 86.72% 86.72% 60.94% 100.00%
P/EPS 20.75 21.48 25.51 71.77 71.77 20.57 23.12 -2.14%
  YoY % -3.40% -15.80% -64.46% 0.00% 248.91% -11.03% -
  Horiz. % 89.75% 92.91% 110.34% 310.42% 310.42% 88.97% 100.00%
EY 4.82 4.65 3.92 1.39 1.39 4.86 4.32 2.21%
  YoY % 3.66% 18.62% 182.01% 0.00% -71.40% 12.50% -
  Horiz. % 111.57% 107.64% 90.74% 32.18% 32.18% 112.50% 100.00%
DY 3.38 2.40 1.46 0.00 1.33 0.00 1.02 27.06%
  YoY % 40.83% 64.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 331.37% 235.29% 143.14% 0.00% 130.39% 0.00% 100.00%
P/NAPS 2.90 2.65 2.40 3.64 0.00 2.39 3.70 -4.75%
  YoY % 9.43% 10.42% -34.07% 0.00% 0.00% -35.41% -
  Horiz. % 78.38% 71.62% 64.86% 98.38% 0.00% 64.59% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 25/04/19 25/04/18 28/04/17 27/04/16 - 28/04/15 25/04/14 -
Price 1.9300 1.5800 1.4800 1.8000 0.0000 1.2000 1.9900 -
P/RPS 0.74 0.68 0.71 1.00 0.00 0.72 1.30 -10.65%
  YoY % 8.82% -4.23% -29.00% 0.00% 0.00% -44.62% -
  Horiz. % 56.92% 52.31% 54.62% 76.92% 0.00% 55.38% 100.00%
P/EPS 20.33 20.33 27.56 64.59 0.00 19.13 23.48 -2.84%
  YoY % 0.00% -26.23% -57.33% 0.00% 0.00% -18.53% -
  Horiz. % 86.58% 86.58% 117.38% 275.09% 0.00% 81.47% 100.00%
EY 4.92 4.92 3.63 1.55 0.00 5.23 4.26 2.92%
  YoY % 0.00% 35.54% 134.19% 0.00% 0.00% 22.77% -
  Horiz. % 115.49% 115.49% 85.21% 36.38% 0.00% 122.77% 100.00%
DY 3.45 2.53 1.35 0.00 0.00 0.00 1.01 27.83%
  YoY % 36.36% 87.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 341.58% 250.50% 133.66% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.84 2.51 2.60 3.27 0.00 2.22 3.75 -5.40%
  YoY % 13.15% -3.46% -20.49% 0.00% 0.00% -40.80% -
  Horiz. % 75.73% 66.93% 69.33% 87.20% 0.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers