Highlights

[CARING] YoY Cumulative Quarter Result on 2015-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     287.33%    YoY -     -26.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Revenue 340,458 294,239 294,239 271,292 249,696 0  -  -
  YoY % 15.71% 0.00% 8.46% 8.65% 0.00% - -
  Horiz. % 136.35% 117.84% 117.84% 108.65% 100.00% - -
PBT 16,356 7,355 7,355 14,868 19,939 0  -  -
  YoY % 122.38% 0.00% -50.53% -25.43% 0.00% - -
  Horiz. % 82.03% 36.89% 36.89% 74.57% 100.00% - -
Tax -4,580 -2,059 -2,059 -4,163 -4,985 0  -  -
  YoY % -122.44% 0.00% 50.54% 16.49% 0.00% - -
  Horiz. % 91.88% 41.30% 41.30% 83.51% 100.00% - -
NP 11,776 5,296 5,296 10,705 14,954 0  -  -
  YoY % 122.36% 0.00% -50.53% -28.41% 0.00% - -
  Horiz. % 78.75% 35.42% 35.42% 71.59% 100.00% - -
NP to SH 8,769 4,550 4,550 10,241 13,841 0  -  -
  YoY % 92.73% 0.00% -55.57% -26.01% 0.00% - -
  Horiz. % 63.36% 32.87% 32.87% 73.99% 100.00% - -
Tax Rate 28.00 % 27.99 % 27.99 % 28.00 % 25.00 % - %  -  % -
  YoY % 0.04% 0.00% -0.04% 12.00% 0.00% - -
  Horiz. % 112.00% 111.96% 111.96% 112.00% 100.00% - -
Total Cost 328,682 288,943 288,943 260,587 234,742 0  -  -
  YoY % 13.75% 0.00% 10.88% 11.01% 0.00% - -
  Horiz. % 140.02% 123.09% 123.09% 111.01% 100.00% - -
Net Worth 124,092 - 119,738 117,561 115,384 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Div 3,265 4,354 - - 3,265 -  -  -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.33% 0.00% 0.00% 100.00% - -
Div Payout % 37.24 % 95.70 % - % - % 23.59 % - %  -  % -
  YoY % -61.09% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 157.86% 405.68% 0.00% 0.00% 100.00% - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Net Worth 124,092 - 119,738 117,561 115,384 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 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
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
NP Margin 3.46 % 1.80 % 1.80 % 3.95 % 5.99 % - %  -  % -
  YoY % 92.22% 0.00% -54.43% -34.06% 0.00% - -
  Horiz. % 57.76% 30.05% 30.05% 65.94% 100.00% - -
ROE 7.07 % - % 3.80 % 8.71 % 12.00 % - %  -  % -
  YoY % 0.00% 0.00% -56.37% -27.42% 0.00% - -
  Horiz. % 58.92% 0.00% 31.67% 72.58% 100.00% - -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
RPS 156.38 135.15 135.15 124.61 114.69 -  -  -
  YoY % 15.71% 0.00% 8.46% 8.65% 0.00% - -
  Horiz. % 136.35% 117.84% 117.84% 108.65% 100.00% - -
EPS 4.03 2.09 2.09 4.70 6.36 0.00  -  -
  YoY % 92.82% 0.00% -55.53% -26.10% 0.00% - -
  Horiz. % 63.36% 32.86% 32.86% 73.90% 100.00% - -
DPS 1.50 2.00 0.00 0.00 1.50 0.00  -  -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.33% 0.00% 0.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
RPS 156.38 135.15 135.15 124.61 114.69 -  -  -
  YoY % 15.71% 0.00% 8.46% 8.65% 0.00% - -
  Horiz. % 136.35% 117.84% 117.84% 108.65% 100.00% - -
EPS 4.03 2.09 2.09 4.70 6.36 0.00  -  -
  YoY % 92.82% 0.00% -55.53% -26.10% 0.00% - -
  Horiz. % 63.36% 32.86% 32.86% 73.90% 100.00% - -
DPS 1.50 2.00 0.00 0.00 1.50 0.00  -  -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 133.33% 0.00% 0.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300 -  -  -
  YoY % 0.00% 0.00% 1.85% 1.89% 0.00% - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 -  -  -
Price 1.3700 2.0000 2.0000 1.2900 1.9600 0.0000  -  -
P/RPS 0.88 1.48 1.48 1.04 1.71 0.00  -  -
  YoY % -40.54% 0.00% 42.31% -39.18% 0.00% - -
  Horiz. % 51.46% 86.55% 86.55% 60.82% 100.00% - -
P/EPS 34.01 95.70 95.70 27.42 30.83 0.00  -  -
  YoY % -64.46% 0.00% 249.02% -11.06% 0.00% - -
  Horiz. % 110.31% 310.41% 310.41% 88.94% 100.00% - -
EY 2.94 1.04 1.04 3.65 3.24 0.00  -  -
  YoY % 182.69% 0.00% -71.51% 12.65% 0.00% - -
  Horiz. % 90.74% 32.10% 32.10% 112.65% 100.00% - -
DY 1.09 1.00 0.00 0.00 0.77 0.00  -  -
  YoY % 9.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 141.56% 129.87% 0.00% 0.00% 100.00% - -
P/NAPS 2.40 0.00 3.64 2.39 3.70 0.00  -  -
  YoY % 0.00% 0.00% 52.30% -35.41% 0.00% - -
  Horiz. % 64.86% 0.00% 98.38% 64.59% 100.00% - -
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13  -  CAGR
Date 28/04/17 - 27/04/16 28/04/15 25/04/14 -  -  -
Price 1.4800 0.0000 1.8000 1.2000 1.9900 0.0000  -  -
P/RPS 0.95 0.00 1.33 0.96 1.74 0.00  -  -
  YoY % 0.00% 0.00% 38.54% -44.83% 0.00% - -
  Horiz. % 54.60% 0.00% 76.44% 55.17% 100.00% - -
P/EPS 36.74 0.00 86.13 25.51 31.30 0.00  -  -
  YoY % 0.00% 0.00% 237.63% -18.50% 0.00% - -
  Horiz. % 117.38% 0.00% 275.18% 81.50% 100.00% - -
EY 2.72 0.00 1.16 3.92 3.19 0.00  -  -
  YoY % 0.00% 0.00% -70.41% 22.88% 0.00% - -
  Horiz. % 85.27% 0.00% 36.36% 122.88% 100.00% - -
DY 1.01 0.00 0.00 0.00 0.75 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 134.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.60 0.00 3.27 2.22 3.75 0.00  -  -
  YoY % 0.00% 0.00% 47.30% -40.80% 0.00% - -
  Horiz. % 69.33% 0.00% 87.20% 59.20% 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.
 


 

357  292  522  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.255+0.01 
 HSI-H6Q 0.30+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers