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


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers