Highlights

[CARING] YoY Annualized Quarter Result on 2018-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     20.21%    YoY -     30.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 660,338 564,486 497,390 449,600 381,682 354,810 335,456 11.94%
  YoY % 16.98% 13.49% 10.63% 17.79% 7.57% 5.77% -
  Horiz. % 196.85% 168.27% 148.27% 134.03% 113.78% 105.77% 100.00%
PBT 28,878 32,468 26,214 13,324 8,468 8,056 21,666 4.90%
  YoY % -11.06% 23.86% 96.74% 57.35% 5.11% -62.82% -
  Horiz. % 133.29% 149.86% 120.99% 61.50% 39.08% 37.18% 100.00%
Tax -7,508 -8,766 -7,078 -3,730 -2,374 -2,256 -5,416 5.59%
  YoY % 14.35% -23.85% -89.76% -57.12% -5.23% 58.35% -
  Horiz. % 138.63% 161.85% 130.69% 68.87% 43.83% 41.65% 100.00%
NP 21,370 23,702 19,136 9,594 6,094 5,800 16,250 4.67%
  YoY % -9.84% 23.86% 99.46% 57.43% 5.07% -64.31% -
  Horiz. % 131.51% 145.86% 117.76% 59.04% 37.50% 35.69% 100.00%
NP to SH 18,274 19,656 15,056 6,970 5,868 5,288 14,444 4.00%
  YoY % -7.03% 30.55% 116.01% 18.78% 10.97% -63.39% -
  Horiz. % 126.52% 136.08% 104.24% 48.26% 40.63% 36.61% 100.00%
Tax Rate 26.00 % 27.00 % 27.00 % 27.99 % 28.03 % 28.00 % 25.00 % 0.66%
  YoY % -3.70% 0.00% -3.54% -0.14% 0.11% 12.00% -
  Horiz. % 104.00% 108.00% 108.00% 111.96% 112.12% 112.00% 100.00%
Total Cost 638,968 540,784 478,254 440,006 375,588 349,010 319,206 12.26%
  YoY % 18.16% 13.07% 8.69% 17.15% 7.62% 9.34% -
  Horiz. % 200.17% 169.42% 149.83% 137.84% 117.66% 109.34% 100.00%
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 26,124 21,770 13,062 6,531 - - - -
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% - - -
Div Payout % 142.96 % 110.76 % 86.76 % 93.70 % - % - % - % -
  YoY % 29.07% 27.66% -7.41% 0.00% 0.00% 0.00% -
  Horiz. % 152.57% 118.21% 92.59% 100.00% - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 3.24 % 4.20 % 3.85 % 2.13 % 1.60 % 1.63 % 4.84 % -6.47%
  YoY % -22.86% 9.09% 80.75% 33.13% -1.84% -66.32% -
  Horiz. % 66.94% 86.78% 79.55% 44.01% 33.06% 33.68% 100.00%
ROE 12.53 % 13.89 % 11.34 % 5.72 % 4.90 % 4.50 % 13.27 % -0.95%
  YoY % -9.79% 22.49% 98.25% 16.73% 8.89% -66.09% -
  Horiz. % 94.42% 104.67% 85.46% 43.10% 36.93% 33.91% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 303.32 259.29 228.47 206.52 175.32 162.98 154.09 11.94%
  YoY % 16.98% 13.49% 10.63% 17.80% 7.57% 5.77% -
  Horiz. % 196.85% 168.27% 148.27% 134.03% 113.78% 105.77% 100.00%
EPS 8.40 9.02 6.92 3.20 2.70 2.42 6.64 3.99%
  YoY % -6.87% 30.35% 116.25% 18.52% 11.57% -63.55% -
  Horiz. % 126.51% 135.84% 104.22% 48.19% 40.66% 36.45% 100.00%
DPS 12.00 10.00 6.00 3.00 0.00 0.00 0.00 -
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% - - -
NAPS 0.6700 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 303.32 259.29 228.47 206.52 175.32 162.98 154.09 11.94%
  YoY % 16.98% 13.49% 10.63% 17.80% 7.57% 5.77% -
  Horiz. % 196.85% 168.27% 148.27% 134.03% 113.78% 105.77% 100.00%
EPS 8.40 9.02 6.92 3.20 2.70 2.42 6.64 3.99%
  YoY % -6.87% 30.35% 116.25% 18.52% 11.57% -63.55% -
  Horiz. % 126.51% 135.84% 104.22% 48.19% 40.66% 36.45% 100.00%
DPS 12.00 10.00 6.00 3.00 0.00 0.00 0.00 -
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% - - -
NAPS 0.6700 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 2.5100 1.6500 1.9200 1.3500 2.0400 1.2600 1.8100 -
P/RPS 0.83 0.64 0.84 0.65 1.16 0.77 1.17 -5.56%
  YoY % 29.69% -23.81% 29.23% -43.97% 50.65% -34.19% -
  Horiz. % 70.94% 54.70% 71.79% 55.56% 99.15% 65.81% 100.00%
P/EPS 29.90 18.28 27.76 42.17 75.69 51.87 27.28 1.54%
  YoY % 63.57% -34.15% -34.17% -44.29% 45.92% 90.14% -
  Horiz. % 109.60% 67.01% 101.76% 154.58% 277.46% 190.14% 100.00%
EY 3.34 5.47 3.60 2.37 1.32 1.93 3.67 -1.56%
  YoY % -38.94% 51.94% 51.90% 79.55% -31.61% -47.41% -
  Horiz. % 91.01% 149.05% 98.09% 64.58% 35.97% 52.59% 100.00%
DY 4.78 6.06 3.13 2.22 0.00 0.00 0.00 -
  YoY % -21.12% 93.61% 40.99% 0.00% 0.00% 0.00% -
  Horiz. % 215.32% 272.97% 140.99% 100.00% - - -
P/NAPS 3.75 2.54 3.15 2.41 3.71 2.33 3.62 0.59%
  YoY % 47.64% -19.37% 30.71% -35.04% 59.23% -35.64% -
  Horiz. % 103.59% 70.17% 87.02% 66.57% 102.49% 64.36% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 24/01/19 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 -
Price 2.5200 1.6800 1.9000 1.3600 1.9000 1.1900 2.0800 -
P/RPS 0.83 0.65 0.83 0.66 1.08 0.73 1.35 -7.78%
  YoY % 27.69% -21.69% 25.76% -38.89% 47.95% -45.93% -
  Horiz. % 61.48% 48.15% 61.48% 48.89% 80.00% 54.07% 100.00%
P/EPS 30.02 18.61 27.47 42.48 70.49 48.99 31.35 -0.72%
  YoY % 61.31% -32.25% -35.33% -39.74% 43.89% 56.27% -
  Horiz. % 95.76% 59.36% 87.62% 135.50% 224.85% 156.27% 100.00%
EY 3.33 5.37 3.64 2.35 1.42 2.04 3.19 0.72%
  YoY % -37.99% 47.53% 54.89% 65.49% -30.39% -36.05% -
  Horiz. % 104.39% 168.34% 114.11% 73.67% 44.51% 63.95% 100.00%
DY 4.76 5.95 3.16 2.21 0.00 0.00 0.00 -
  YoY % -20.00% 88.29% 42.99% 0.00% 0.00% 0.00% -
  Horiz. % 215.38% 269.23% 142.99% 100.00% - - -
P/NAPS 3.76 2.58 3.11 2.43 3.45 2.20 4.16 -1.67%
  YoY % 45.74% -17.04% 27.98% -29.57% 56.82% -47.12% -
  Horiz. % 90.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS