Highlights

[CARING] YoY Annualized Quarter Result on 2014-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     138.63%    YoY -     -63.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Revenue 497,390 449,600 381,682 354,810 335,456 0  -  -
  YoY % 10.63% 17.79% 7.57% 5.77% 0.00% - -
  Horiz. % 148.27% 134.03% 113.78% 105.77% 100.00% - -
PBT 26,214 13,324 8,468 8,056 21,666 0  -  -
  YoY % 96.74% 57.35% 5.11% -62.82% 0.00% - -
  Horiz. % 120.99% 61.50% 39.08% 37.18% 100.00% - -
Tax -7,078 -3,730 -2,374 -2,256 -5,416 0  -  -
  YoY % -89.76% -57.12% -5.23% 58.35% 0.00% - -
  Horiz. % 130.69% 68.87% 43.83% 41.65% 100.00% - -
NP 19,136 9,594 6,094 5,800 16,250 0  -  -
  YoY % 99.46% 57.43% 5.07% -64.31% 0.00% - -
  Horiz. % 117.76% 59.04% 37.50% 35.69% 100.00% - -
NP to SH 15,056 6,970 5,868 5,288 14,444 0  -  -
  YoY % 116.01% 18.78% 10.97% -63.39% 0.00% - -
  Horiz. % 104.24% 48.26% 40.63% 36.61% 100.00% - -
Tax Rate 27.00 % 27.99 % 28.03 % 28.00 % 25.00 % - %  -  % -
  YoY % -3.54% -0.14% 0.11% 12.00% 0.00% - -
  Horiz. % 108.00% 111.96% 112.12% 112.00% 100.00% - -
Total Cost 478,254 440,006 375,588 349,010 319,206 0  -  -
  YoY % 8.69% 17.15% 7.62% 9.34% 0.00% - -
  Horiz. % 149.83% 137.84% 117.66% 109.34% 100.00% - -
Net Worth 132,800 121,915 119,738 117,561 108,853 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Div 13,062 6,531 - - - -  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% - - - - -
Div Payout % 86.76 % 93.70 % - % - % - % - %  -  % -
  YoY % -7.41% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 92.59% 100.00% - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Net Worth 132,800 121,915 119,738 117,561 108,853 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
NP Margin 3.85 % 2.13 % 1.60 % 1.63 % 4.84 % - %  -  % -
  YoY % 80.75% 33.13% -1.84% -66.32% 0.00% - -
  Horiz. % 79.55% 44.01% 33.06% 33.68% 100.00% - -
ROE 11.34 % 5.72 % 4.90 % 4.50 % 13.27 % - %  -  % -
  YoY % 98.25% 16.73% 8.89% -66.09% 0.00% - -
  Horiz. % 85.46% 43.10% 36.93% 33.91% 100.00% - -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
RPS 228.47 206.52 175.32 162.98 154.09 -  -  -
  YoY % 10.63% 17.80% 7.57% 5.77% 0.00% - -
  Horiz. % 148.27% 134.03% 113.78% 105.77% 100.00% - -
EPS 6.92 3.20 2.70 2.42 6.64 0.00  -  -
  YoY % 116.25% 18.52% 11.57% -63.55% 0.00% - -
  Horiz. % 104.22% 48.19% 40.66% 36.45% 100.00% - -
DPS 6.00 3.00 0.00 0.00 0.00 0.00  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
RPS 228.47 206.52 175.32 162.98 154.09 -  -  -
  YoY % 10.63% 17.80% 7.57% 5.77% 0.00% - -
  Horiz. % 148.27% 134.03% 113.78% 105.77% 100.00% - -
EPS 6.92 3.20 2.70 2.42 6.64 0.00  -  -
  YoY % 116.25% 18.52% 11.57% -63.55% 0.00% - -
  Horiz. % 104.22% 48.19% 40.66% 36.45% 100.00% - -
DPS 6.00 3.00 0.00 0.00 0.00 0.00  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% - - - - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -  -  -
Price 1.9200 1.3500 2.0400 1.2600 1.8100 0.0000  -  -
P/RPS 0.84 0.65 1.16 0.77 1.17 0.00  -  -
  YoY % 29.23% -43.97% 50.65% -34.19% 0.00% - -
  Horiz. % 71.79% 55.56% 99.15% 65.81% 100.00% - -
P/EPS 27.76 42.17 75.69 51.87 27.28 0.00  -  -
  YoY % -34.17% -44.29% 45.92% 90.14% 0.00% - -
  Horiz. % 101.76% 154.58% 277.46% 190.14% 100.00% - -
EY 3.60 2.37 1.32 1.93 3.67 0.00  -  -
  YoY % 51.90% 79.55% -31.61% -47.41% 0.00% - -
  Horiz. % 98.09% 64.58% 35.97% 52.59% 100.00% - -
DY 3.13 2.22 0.00 0.00 0.00 0.00  -  -
  YoY % 40.99% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 140.99% 100.00% - - - - -
P/NAPS 3.15 2.41 3.71 2.33 3.62 0.00  -  -
  YoY % 30.71% -35.04% 59.23% -35.64% 0.00% - -
  Horiz. % 87.02% 66.57% 102.49% 64.36% 100.00% - -
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Date 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 -  -  -
Price 1.9000 1.3600 1.9000 1.1900 2.0800 0.0000  -  -
P/RPS 0.83 0.66 1.08 0.73 1.35 0.00  -  -
  YoY % 25.76% -38.89% 47.95% -45.93% 0.00% - -
  Horiz. % 61.48% 48.89% 80.00% 54.07% 100.00% - -
P/EPS 27.47 42.48 70.49 48.99 31.35 0.00  -  -
  YoY % -35.33% -39.74% 43.89% 56.27% 0.00% - -
  Horiz. % 87.62% 135.50% 224.85% 156.27% 100.00% - -
EY 3.64 2.35 1.42 2.04 3.19 0.00  -  -
  YoY % 54.89% 65.49% -30.39% -36.05% 0.00% - -
  Horiz. % 114.11% 73.67% 44.51% 63.95% 100.00% - -
DY 3.16 2.21 0.00 0.00 0.00 0.00  -  -
  YoY % 42.99% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 142.99% 100.00% - - - - -
P/NAPS 3.11 2.43 3.45 2.20 4.16 0.00  -  -
  YoY % 27.98% -29.57% 56.82% -47.12% 0.00% - -
  Horiz. % 74.76% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers