Highlights

[CARING] YoY Annualized Quarter Result on 2015-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     -5.75%    YoY -     -14.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Revenue 508,270 459,957 402,569 366,699 338,337 0  -  -
  YoY % 10.50% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.95% 118.98% 108.38% 100.00% - -
PBT 29,566 21,953 12,231 18,499 22,810 0  -  -
  YoY % 34.68% 79.49% -33.88% -18.90% 0.00% - -
  Horiz. % 129.62% 96.24% 53.62% 81.10% 100.00% - -
Tax -6,242 -5,164 -3,680 -5,482 -6,534 0  -  -
  YoY % -20.88% -40.33% 32.87% 16.10% 0.00% - -
  Horiz. % 95.53% 79.03% 56.32% 83.90% 100.00% - -
NP 23,324 16,789 8,551 13,017 16,276 0  -  -
  YoY % 38.92% 96.34% -34.31% -20.02% 0.00% - -
  Horiz. % 143.30% 103.15% 52.54% 79.98% 100.00% - -
NP to SH 18,560 13,130 7,289 12,869 15,078 0  -  -
  YoY % 41.36% 80.13% -43.36% -14.65% 0.00% - -
  Horiz. % 123.09% 87.08% 48.34% 85.35% 100.00% - -
Tax Rate 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - %  -  % -
  YoY % -10.25% -21.83% 1.55% 3.42% 0.00% - -
  Horiz. % 73.68% 82.09% 105.03% 103.42% 100.00% - -
Total Cost 484,946 443,168 394,018 353,682 322,061 0  -  -
  YoY % 9.43% 12.47% 11.40% 9.82% 0.00% - -
  Horiz. % 150.58% 137.60% 122.34% 109.82% 100.00% - -
Net Worth 143,686 130,623 121,915 119,738 113,207 -  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Div 10,885 6,531 3,265 4,354 6,531 -  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
Div Payout % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - %  -  % -
  YoY % 17.91% 11.03% 32.43% -21.91% 0.00% - -
  Horiz. % 135.39% 114.82% 103.42% 78.09% 100.00% - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Net Worth 143,686 130,623 121,915 119,738 113,207 -  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
NP Margin 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - %  -  % -
  YoY % 25.75% 72.17% -40.28% -26.20% 0.00% - -
  Horiz. % 95.43% 75.88% 44.07% 73.80% 100.00% - -
ROE 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - %  -  % -
  YoY % 28.56% 68.06% -44.37% -19.29% 0.00% - -
  Horiz. % 97.00% 75.45% 44.89% 80.71% 100.00% - -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
RPS 233.47 211.27 184.91 168.44 155.41 -  -  -
  YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00  -  -
  YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - -
  Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
RPS 233.47 211.27 184.91 168.44 155.41 -  -  -
  YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00  -  -
  YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - -
  Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -  -  -
Price 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000  -  -
P/RPS 0.66 0.86 0.95 0.59 1.36 0.00  -  -
  YoY % -23.26% -9.47% 61.02% -56.62% 0.00% - -
  Horiz. % 48.53% 63.24% 69.85% 43.38% 100.00% - -
P/EPS 18.18 30.01 52.27 16.92 30.47 0.00  -  -
  YoY % -39.42% -42.59% 208.92% -44.47% 0.00% - -
  Horiz. % 59.67% 98.49% 171.55% 55.53% 100.00% - -
EY 5.50 3.33 1.91 5.91 3.28 0.00  -  -
  YoY % 65.17% 74.35% -67.68% 80.18% 0.00% - -
  Horiz. % 167.68% 101.52% 58.23% 180.18% 100.00% - -
DY 3.23 1.66 0.86 2.00 1.42 0.00  -  -
  YoY % 94.58% 93.02% -57.00% 40.85% 0.00% - -
  Horiz. % 227.46% 116.90% 60.56% 140.85% 100.00% - -
P/NAPS 2.35 3.02 3.13 1.82 4.06 0.00  -  -
  YoY % -22.19% -3.51% 71.98% -55.17% 0.00% - -
  Horiz. % 57.88% 74.38% 77.09% 44.83% 100.00% - -
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Date 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 -  -  -
Price 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000  -  -
P/RPS 0.71 0.80 0.90 0.65 1.38 0.00  -  -
  YoY % -11.25% -11.11% 38.46% -52.90% 0.00% - -
  Horiz. % 51.45% 57.97% 65.22% 47.10% 100.00% - -
P/EPS 19.35 28.19 49.88 18.61 30.90 0.00  -  -
  YoY % -31.36% -43.48% 168.03% -39.77% 0.00% - -
  Horiz. % 62.62% 91.23% 161.42% 60.23% 100.00% - -
EY 5.17 3.55 2.00 5.37 3.24 0.00  -  -
  YoY % 45.63% 77.50% -62.76% 65.74% 0.00% - -
  Horiz. % 159.57% 109.57% 61.73% 165.74% 100.00% - -
DY 3.03 1.76 0.90 1.82 1.40 0.00  -  -
  YoY % 72.16% 95.56% -50.55% 30.00% 0.00% - -
  Horiz. % 216.43% 125.71% 64.29% 130.00% 100.00% - -
P/NAPS 2.50 2.83 2.98 2.00 4.12 0.00  -  -
  YoY % -11.66% -5.03% 49.00% -51.46% 0.00% - -
  Horiz. % 60.68% 68.69% 72.33% 48.54% 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. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. 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
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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