Highlights

[CARING] YoY Annualized Quarter Result on 2015-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 30-Nov-2015  [#2]
Profit Trend QoQ -     43.96%    YoY -     10.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 564,486 497,390 449,600 381,682 354,810 335,456 0 -
  YoY % 13.49% 10.63% 17.79% 7.57% 5.77% 0.00% -
  Horiz. % 168.27% 148.27% 134.03% 113.78% 105.77% 100.00% -
PBT 32,468 26,214 13,324 8,468 8,056 21,666 0 -
  YoY % 23.86% 96.74% 57.35% 5.11% -62.82% 0.00% -
  Horiz. % 149.86% 120.99% 61.50% 39.08% 37.18% 100.00% -
Tax -8,766 -7,078 -3,730 -2,374 -2,256 -5,416 0 -
  YoY % -23.85% -89.76% -57.12% -5.23% 58.35% 0.00% -
  Horiz. % 161.85% 130.69% 68.87% 43.83% 41.65% 100.00% -
NP 23,702 19,136 9,594 6,094 5,800 16,250 0 -
  YoY % 23.86% 99.46% 57.43% 5.07% -64.31% 0.00% -
  Horiz. % 145.86% 117.76% 59.04% 37.50% 35.69% 100.00% -
NP to SH 19,656 15,056 6,970 5,868 5,288 14,444 0 -
  YoY % 30.55% 116.01% 18.78% 10.97% -63.39% 0.00% -
  Horiz. % 136.08% 104.24% 48.26% 40.63% 36.61% 100.00% -
Tax Rate 27.00 % 27.00 % 27.99 % 28.03 % 28.00 % 25.00 % - % -
  YoY % 0.00% -3.54% -0.14% 0.11% 12.00% 0.00% -
  Horiz. % 108.00% 108.00% 111.96% 112.12% 112.00% 100.00% -
Total Cost 540,784 478,254 440,006 375,588 349,010 319,206 0 -
  YoY % 13.07% 8.69% 17.15% 7.62% 9.34% 0.00% -
  Horiz. % 169.42% 149.83% 137.84% 117.66% 109.34% 100.00% -
Net Worth 141,509 132,800 121,915 119,738 117,561 108,853 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 21,770 13,062 6,531 - - - - -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
Div Payout % 110.76 % 86.76 % 93.70 % - % - % - % - % -
  YoY % 27.66% -7.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.21% 92.59% 100.00% - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 141,509 132,800 121,915 119,738 117,561 108,853 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 4.20 % 3.85 % 2.13 % 1.60 % 1.63 % 4.84 % - % -
  YoY % 9.09% 80.75% 33.13% -1.84% -66.32% 0.00% -
  Horiz. % 86.78% 79.55% 44.01% 33.06% 33.68% 100.00% -
ROE 13.89 % 11.34 % 5.72 % 4.90 % 4.50 % 13.27 % - % -
  YoY % 22.49% 98.25% 16.73% 8.89% -66.09% 0.00% -
  Horiz. % 104.67% 85.46% 43.10% 36.93% 33.91% 100.00% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 259.29 228.47 206.52 175.32 162.98 154.09 - -
  YoY % 13.49% 10.63% 17.80% 7.57% 5.77% 0.00% -
  Horiz. % 168.27% 148.27% 134.03% 113.78% 105.77% 100.00% -
EPS 9.02 6.92 3.20 2.70 2.42 6.64 0.00 -
  YoY % 30.35% 116.25% 18.52% 11.57% -63.55% 0.00% -
  Horiz. % 135.84% 104.22% 48.19% 40.66% 36.45% 100.00% -
DPS 10.00 6.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
NAPS 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 259.29 228.47 206.52 175.32 162.98 154.09 - -
  YoY % 13.49% 10.63% 17.80% 7.57% 5.77% 0.00% -
  Horiz. % 168.27% 148.27% 134.03% 113.78% 105.77% 100.00% -
EPS 9.02 6.92 3.20 2.70 2.42 6.64 0.00 -
  YoY % 30.35% 116.25% 18.52% 11.57% -63.55% 0.00% -
  Horiz. % 135.84% 104.22% 48.19% 40.66% 36.45% 100.00% -
DPS 10.00 6.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
NAPS 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 - -
Price 1.6500 1.9200 1.3500 2.0400 1.2600 1.8100 0.0000 -
P/RPS 0.64 0.84 0.65 1.16 0.77 1.17 0.00 -
  YoY % -23.81% 29.23% -43.97% 50.65% -34.19% 0.00% -
  Horiz. % 54.70% 71.79% 55.56% 99.15% 65.81% 100.00% -
P/EPS 18.28 27.76 42.17 75.69 51.87 27.28 0.00 -
  YoY % -34.15% -34.17% -44.29% 45.92% 90.14% 0.00% -
  Horiz. % 67.01% 101.76% 154.58% 277.46% 190.14% 100.00% -
EY 5.47 3.60 2.37 1.32 1.93 3.67 0.00 -
  YoY % 51.94% 51.90% 79.55% -31.61% -47.41% 0.00% -
  Horiz. % 149.05% 98.09% 64.58% 35.97% 52.59% 100.00% -
DY 6.06 3.13 2.22 0.00 0.00 0.00 0.00 -
  YoY % 93.61% 40.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.97% 140.99% 100.00% - - - -
P/NAPS 2.54 3.15 2.41 3.71 2.33 3.62 0.00 -
  YoY % -19.37% 30.71% -35.04% 59.23% -35.64% 0.00% -
  Horiz. % 70.17% 87.02% 66.57% 102.49% 64.36% 100.00% -
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 - -
Price 1.6800 1.9000 1.3600 1.9000 1.1900 2.0800 0.0000 -
P/RPS 0.65 0.83 0.66 1.08 0.73 1.35 0.00 -
  YoY % -21.69% 25.76% -38.89% 47.95% -45.93% 0.00% -
  Horiz. % 48.15% 61.48% 48.89% 80.00% 54.07% 100.00% -
P/EPS 18.61 27.47 42.48 70.49 48.99 31.35 0.00 -
  YoY % -32.25% -35.33% -39.74% 43.89% 56.27% 0.00% -
  Horiz. % 59.36% 87.62% 135.50% 224.85% 156.27% 100.00% -
EY 5.37 3.64 2.35 1.42 2.04 3.19 0.00 -
  YoY % 47.53% 54.89% 65.49% -30.39% -36.05% 0.00% -
  Horiz. % 168.34% 114.11% 73.67% 44.51% 63.95% 100.00% -
DY 5.95 3.16 2.21 0.00 0.00 0.00 0.00 -
  YoY % 88.29% 42.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 269.23% 142.99% 100.00% - - - -
P/NAPS 2.58 3.11 2.43 3.45 2.20 4.16 0.00 -
  YoY % -17.04% 27.98% -29.57% 56.82% -47.12% 0.00% -
  Horiz. % 62.02% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers