Highlights

[CARING] YoY Annualized Quarter Result on 2017-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     12.30%    YoY -     80.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 599,234 508,270 459,957 402,569 366,699 338,337 0 -
  YoY % 17.90% 10.50% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.95% 118.98% 108.38% 100.00% -
PBT 33,965 29,566 21,953 12,231 18,499 22,810 0 -
  YoY % 14.88% 34.68% 79.49% -33.88% -18.90% 0.00% -
  Horiz. % 148.90% 129.62% 96.24% 53.62% 81.10% 100.00% -
Tax -8,316 -6,242 -5,164 -3,680 -5,482 -6,534 0 -
  YoY % -33.23% -20.88% -40.33% 32.87% 16.10% 0.00% -
  Horiz. % 127.27% 95.53% 79.03% 56.32% 83.90% 100.00% -
NP 25,649 23,324 16,789 8,551 13,017 16,276 0 -
  YoY % 9.97% 38.92% 96.34% -34.31% -20.02% 0.00% -
  Horiz. % 157.59% 143.30% 103.15% 52.54% 79.98% 100.00% -
NP to SH 20,728 18,560 13,130 7,289 12,869 15,078 0 -
  YoY % 11.68% 41.36% 80.13% -43.36% -14.65% 0.00% -
  Horiz. % 137.47% 123.09% 87.08% 48.34% 85.35% 100.00% -
Tax Rate 24.48 % 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - % -
  YoY % 15.96% -10.25% -21.83% 1.55% 3.42% 0.00% -
  Horiz. % 85.45% 73.68% 82.09% 105.03% 103.42% 100.00% -
Total Cost 573,585 484,946 443,168 394,018 353,682 322,061 0 -
  YoY % 18.28% 9.43% 12.47% 11.40% 9.82% 0.00% -
  Horiz. % 178.10% 150.58% 137.60% 122.34% 109.82% 100.00% -
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 10,885 10,885 6,531 3,265 4,354 6,531 - -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
Div Payout % 52.52 % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - % -
  YoY % -10.45% 17.91% 11.03% 32.43% -21.91% 0.00% -
  Horiz. % 121.24% 135.39% 114.82% 103.42% 78.09% 100.00% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 4.28 % 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - % -
  YoY % -6.75% 25.75% 72.17% -40.28% -26.20% 0.00% -
  Horiz. % 88.98% 95.43% 75.88% 44.07% 73.80% 100.00% -
ROE 13.60 % 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - % -
  YoY % 5.26% 28.56% 68.06% -44.37% -19.29% 0.00% -
  Horiz. % 102.10% 97.00% 75.45% 44.89% 80.71% 100.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - -
Price 1.9200 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000 -
P/RPS 0.70 0.66 0.86 0.95 0.59 1.36 0.00 -
  YoY % 6.06% -23.26% -9.47% 61.02% -56.62% 0.00% -
  Horiz. % 51.47% 48.53% 63.24% 69.85% 43.38% 100.00% -
P/EPS 20.17 18.18 30.01 52.27 16.92 30.47 0.00 -
  YoY % 10.95% -39.42% -42.59% 208.92% -44.47% 0.00% -
  Horiz. % 66.20% 59.67% 98.49% 171.55% 55.53% 100.00% -
EY 4.96 5.50 3.33 1.91 5.91 3.28 0.00 -
  YoY % -9.82% 65.17% 74.35% -67.68% 80.18% 0.00% -
  Horiz. % 151.22% 167.68% 101.52% 58.23% 180.18% 100.00% -
DY 2.60 3.23 1.66 0.86 2.00 1.42 0.00 -
  YoY % -19.50% 94.58% 93.02% -57.00% 40.85% 0.00% -
  Horiz. % 183.10% 227.46% 116.90% 60.56% 140.85% 100.00% -
P/NAPS 2.74 2.35 3.02 3.13 1.82 4.06 0.00 -
  YoY % 16.60% -22.19% -3.51% 71.98% -55.17% 0.00% -
  Horiz. % 67.49% 57.88% 74.38% 77.09% 44.83% 100.00% -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 - -
Price 1.9000 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000 -
P/RPS 0.69 0.71 0.80 0.90 0.65 1.38 0.00 -
  YoY % -2.82% -11.25% -11.11% 38.46% -52.90% 0.00% -
  Horiz. % 50.00% 51.45% 57.97% 65.22% 47.10% 100.00% -
P/EPS 19.96 19.35 28.19 49.88 18.61 30.90 0.00 -
  YoY % 3.15% -31.36% -43.48% 168.03% -39.77% 0.00% -
  Horiz. % 64.60% 62.62% 91.23% 161.42% 60.23% 100.00% -
EY 5.01 5.17 3.55 2.00 5.37 3.24 0.00 -
  YoY % -3.09% 45.63% 77.50% -62.76% 65.74% 0.00% -
  Horiz. % 154.63% 159.57% 109.57% 61.73% 165.74% 100.00% -
DY 2.63 3.03 1.76 0.90 1.82 1.40 0.00 -
  YoY % -13.20% 72.16% 95.56% -50.55% 30.00% 0.00% -
  Horiz. % 187.86% 216.43% 125.71% 64.29% 130.00% 100.00% -
P/NAPS 2.71 2.50 2.83 2.98 2.00 4.12 0.00 -
  YoY % 8.40% -11.66% -5.03% 49.00% -51.46% 0.00% -
  Horiz. % 65.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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