Highlights

[CARING] YoY Annualized Quarter Result on 2017-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     -0.87%    YoY -     351.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 653,024 571,764 500,984 443,752 370,212 353,580 0 -
  YoY % 14.21% 14.13% 12.90% 19.86% 4.70% 0.00% -
  Horiz. % 184.69% 161.71% 141.69% 125.50% 104.70% 100.00% -
PBT 27,112 26,000 23,740 6,100 5,468 4,288 0 -
  YoY % 4.28% 9.52% 289.18% 11.56% 27.52% 0.00% -
  Horiz. % 632.28% 606.34% 553.64% 142.26% 127.52% 100.00% -
Tax -7,048 -7,020 -6,412 -1,708 -1,532 -1,200 0 -
  YoY % -0.40% -9.48% -275.41% -11.49% -27.67% 0.00% -
  Horiz. % 587.33% 585.00% 534.33% 142.33% 127.67% 100.00% -
NP 20,064 18,980 17,328 4,392 3,936 3,088 0 -
  YoY % 5.71% 9.53% 294.54% 11.59% 27.46% 0.00% -
  Horiz. % 649.74% 614.64% 561.14% 142.23% 127.46% 100.00% -
NP to SH 16,724 16,352 13,016 2,884 4,076 2,216 0 -
  YoY % 2.27% 25.63% 351.32% -29.24% 83.94% 0.00% -
  Horiz. % 754.69% 737.91% 587.36% 130.14% 183.94% 100.00% -
Tax Rate 26.00 % 27.00 % 27.01 % 28.00 % 28.02 % 27.99 % - % -
  YoY % -3.70% -0.04% -3.54% -0.07% 0.11% 0.00% -
  Horiz. % 92.89% 96.46% 96.50% 100.04% 100.11% 100.00% -
Total Cost 632,960 552,784 483,656 439,360 366,276 350,492 0 -
  YoY % 14.50% 14.29% 10.08% 19.95% 4.50% 0.00% -
  Horiz. % 180.59% 157.72% 137.99% 125.36% 104.50% 100.00% -
Net Worth 154,571 148,040 134,977 124,092 121,915 115,384 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 154,571 148,040 134,977 124,092 121,915 115,384 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 3.07 % 3.32 % 3.46 % 0.99 % 1.06 % 0.87 % - % -
  YoY % -7.53% -4.05% 249.49% -6.60% 21.84% 0.00% -
  Horiz. % 352.87% 381.61% 397.70% 113.79% 121.84% 100.00% -
ROE 10.82 % 11.05 % 9.64 % 2.32 % 3.34 % 1.92 % - % -
  YoY % -2.08% 14.63% 315.52% -30.54% 73.96% 0.00% -
  Horiz. % 563.54% 575.52% 502.08% 120.83% 173.96% 100.00% -
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 299.96 262.63 230.12 203.83 170.05 162.41 - -
  YoY % 14.21% 14.13% 12.90% 19.86% 4.70% 0.00% -
  Horiz. % 184.69% 161.71% 141.69% 125.50% 104.70% 100.00% -
EPS 7.68 7.52 5.96 1.32 1.88 1.00 0.00 -
  YoY % 2.13% 26.17% 351.52% -29.79% 88.00% 0.00% -
  Horiz. % 768.00% 752.00% 596.00% 132.00% 188.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7100 0.6800 0.6200 0.5700 0.5600 0.5300 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 299.96 262.63 230.12 203.83 170.05 162.41 - -
  YoY % 14.21% 14.13% 12.90% 19.86% 4.70% 0.00% -
  Horiz. % 184.69% 161.71% 141.69% 125.50% 104.70% 100.00% -
EPS 7.68 7.52 5.96 1.32 1.88 1.00 0.00 -
  YoY % 2.13% 26.17% 351.52% -29.79% 88.00% 0.00% -
  Horiz. % 768.00% 752.00% 596.00% 132.00% 188.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7100 0.6800 0.6200 0.5700 0.5600 0.5300 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 - -
Price 2.2500 1.6900 1.7000 1.5600 1.2100 1.7900 0.0000 -
P/RPS 0.75 0.64 0.74 0.77 0.71 1.10 0.00 -
  YoY % 17.19% -13.51% -3.90% 8.45% -35.45% 0.00% -
  Horiz. % 68.18% 58.18% 67.27% 70.00% 64.55% 100.00% -
P/EPS 29.29 22.50 28.43 117.76 64.63 175.85 0.00 -
  YoY % 30.18% -20.86% -75.86% 82.21% -63.25% 0.00% -
  Horiz. % 16.66% 12.79% 16.17% 66.97% 36.75% 100.00% -
EY 3.41 4.44 3.52 0.85 1.55 0.57 0.00 -
  YoY % -23.20% 26.14% 314.12% -45.16% 171.93% 0.00% -
  Horiz. % 598.25% 778.95% 617.54% 149.12% 271.93% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.17 2.49 2.74 2.74 2.16 3.38 0.00 -
  YoY % 27.31% -9.12% 0.00% 26.85% -36.09% 0.00% -
  Horiz. % 93.79% 73.67% 81.07% 81.07% 63.91% 100.00% -
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/10/19 30/10/18 24/10/17 31/10/16 28/10/15 29/10/14 - -
Price 2.4500 1.7100 1.8000 1.4100 2.0600 1.5400 0.0000 -
P/RPS 0.82 0.65 0.78 0.69 1.21 0.95 0.00 -
  YoY % 26.15% -16.67% 13.04% -42.98% 27.37% 0.00% -
  Horiz. % 86.32% 68.42% 82.11% 72.63% 127.37% 100.00% -
P/EPS 31.89 22.77 30.11 106.44 110.03 151.29 0.00 -
  YoY % 40.05% -24.38% -71.71% -3.26% -27.27% 0.00% -
  Horiz. % 21.08% 15.05% 19.90% 70.35% 72.73% 100.00% -
EY 3.14 4.39 3.32 0.94 0.91 0.66 0.00 -
  YoY % -28.47% 32.23% 253.19% 3.30% 37.88% 0.00% -
  Horiz. % 475.76% 665.15% 503.03% 142.42% 137.88% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.45 2.51 2.90 2.47 3.68 2.91 0.00 -
  YoY % 37.45% -13.45% 17.41% -32.88% 26.46% 0.00% -
  Horiz. % 118.56% 86.25% 99.66% 84.88% 126.46% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS