Highlights

[CARING] YoY Annualized Quarter Result on 2013-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
Revenue 449,600 381,682 354,810 335,456 0  -   -  -
  YoY % 17.79% 7.57% 5.77% 0.00% - - -
  Horiz. % 134.03% 113.78% 105.77% 100.00% - - -
PBT 13,324 8,468 8,056 21,666 0  -   -  -
  YoY % 57.35% 5.11% -62.82% 0.00% - - -
  Horiz. % 61.50% 39.08% 37.18% 100.00% - - -
Tax -3,730 -2,374 -2,256 -5,416 0  -   -  -
  YoY % -57.12% -5.23% 58.35% 0.00% - - -
  Horiz. % 68.87% 43.83% 41.65% 100.00% - - -
NP 9,594 6,094 5,800 16,250 0  -   -  -
  YoY % 57.43% 5.07% -64.31% 0.00% - - -
  Horiz. % 59.04% 37.50% 35.69% 100.00% - - -
NP to SH 6,970 5,868 5,288 14,444 0  -   -  -
  YoY % 18.78% 10.97% -63.39% 0.00% - - -
  Horiz. % 48.26% 40.63% 36.61% 100.00% - - -
Tax Rate 27.99 % 28.03 % 28.00 % 25.00 % - %  -  %  -  % -
  YoY % -0.14% 0.11% 12.00% 0.00% - - -
  Horiz. % 111.96% 112.12% 112.00% 100.00% - - -
Total Cost 440,006 375,588 349,010 319,206 0  -   -  -
  YoY % 17.15% 7.62% 9.34% 0.00% - - -
  Horiz. % 137.84% 117.66% 109.34% 100.00% - - -
Net Worth 121,915 119,738 117,561 108,853 -  -   -  -
  YoY % 1.82% 1.85% 8.00% 0.00% - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
Div 6,531 - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Div Payout % 93.70 % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
Net Worth 121,915 119,738 117,561 108,853 -  -   -  -
  YoY % 1.82% 1.85% 8.00% 0.00% - - -
  Horiz. % 112.00% 110.00% 108.00% 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
NP Margin 2.13 % 1.60 % 1.63 % 4.84 % - %  -  %  -  % -
  YoY % 33.13% -1.84% -66.32% 0.00% - - -
  Horiz. % 44.01% 33.06% 33.68% 100.00% - - -
ROE 5.72 % 4.90 % 4.50 % 13.27 % - %  -  %  -  % -
  YoY % 16.73% 8.89% -66.09% 0.00% - - -
  Horiz. % 43.10% 36.93% 33.91% 100.00% - - -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
RPS 206.52 175.32 162.98 154.09 -  -   -  -
  YoY % 17.80% 7.57% 5.77% 0.00% - - -
  Horiz. % 134.03% 113.78% 105.77% 100.00% - - -
EPS 3.20 2.70 2.42 6.64 0.00  -   -  -
  YoY % 18.52% 11.57% -63.55% 0.00% - - -
  Horiz. % 48.19% 40.66% 36.45% 100.00% - - -
DPS 3.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 0.5600 0.5500 0.5400 0.5000 -  -   -  -
  YoY % 1.82% 1.85% 8.00% 0.00% - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
RPS 206.52 175.32 162.98 154.09 -  -   -  -
  YoY % 17.80% 7.57% 5.77% 0.00% - - -
  Horiz. % 134.03% 113.78% 105.77% 100.00% - - -
EPS 3.20 2.70 2.42 6.64 0.00  -   -  -
  YoY % 18.52% 11.57% -63.55% 0.00% - - -
  Horiz. % 48.19% 40.66% 36.45% 100.00% - - -
DPS 3.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 0.5600 0.5500 0.5400 0.5000 -  -   -  -
  YoY % 1.82% 1.85% 8.00% 0.00% - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 -  -   -  -
Price 1.3500 2.0400 1.2600 1.8100 0.0000  -   -  -
P/RPS 0.65 1.16 0.77 1.17 0.00  -   -  -
  YoY % -43.97% 50.65% -34.19% 0.00% - - -
  Horiz. % 55.56% 99.15% 65.81% 100.00% - - -
P/EPS 42.17 75.69 51.87 27.28 0.00  -   -  -
  YoY % -44.29% 45.92% 90.14% 0.00% - - -
  Horiz. % 154.58% 277.46% 190.14% 100.00% - - -
EY 2.37 1.32 1.93 3.67 0.00  -   -  -
  YoY % 79.55% -31.61% -47.41% 0.00% - - -
  Horiz. % 64.58% 35.97% 52.59% 100.00% - - -
DY 2.22 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.41 3.71 2.33 3.62 0.00  -   -  -
  YoY % -35.04% 59.23% -35.64% 0.00% - - -
  Horiz. % 66.57% 102.49% 64.36% 100.00% - - -
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -   -  CAGR
Date 24/01/17 27/01/16 27/01/15 28/01/14 -  -   -  -
Price 1.3600 1.9000 1.1900 2.0800 0.0000  -   -  -
P/RPS 0.66 1.08 0.73 1.35 0.00  -   -  -
  YoY % -38.89% 47.95% -45.93% 0.00% - - -
  Horiz. % 48.89% 80.00% 54.07% 100.00% - - -
P/EPS 42.48 70.49 48.99 31.35 0.00  -   -  -
  YoY % -39.74% 43.89% 56.27% 0.00% - - -
  Horiz. % 135.50% 224.85% 156.27% 100.00% - - -
EY 2.35 1.42 2.04 3.19 0.00  -   -  -
  YoY % 65.49% -30.39% -36.05% 0.00% - - -
  Horiz. % 73.67% 44.51% 63.95% 100.00% - - -
DY 2.21 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.43 3.45 2.20 4.16 0.00  -   -  -
  YoY % -29.57% 56.82% -47.12% 0.00% - - -
  Horiz. % 58.41% 82.93% 52.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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