Highlights

[CARING] YoY Cumulative Quarter Result on 2017-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     151.62%    YoY -     92.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 425,606 379,178 340,458 294,239 294,239 271,292 249,696 11.25%
  YoY % 12.24% 11.37% 15.71% 0.00% 8.46% 8.65% -
  Horiz. % 170.45% 151.86% 136.35% 117.84% 117.84% 108.65% 100.00%
PBT 27,218 23,253 16,356 7,355 7,355 14,868 19,939 6.42%
  YoY % 17.05% 42.17% 122.38% 0.00% -50.53% -25.43% -
  Horiz. % 136.51% 116.62% 82.03% 36.89% 36.89% 74.57% 100.00%
Tax -7,349 -6,279 -4,580 -2,059 -2,059 -4,163 -4,985 8.07%
  YoY % -17.04% -37.10% -122.44% 0.00% 50.54% 16.49% -
  Horiz. % 147.42% 125.96% 91.88% 41.30% 41.30% 83.51% 100.00%
NP 19,869 16,974 11,776 5,296 5,296 10,705 14,954 5.84%
  YoY % 17.06% 44.14% 122.36% 0.00% -50.53% -28.41% -
  Horiz. % 132.87% 113.51% 78.75% 35.42% 35.42% 71.59% 100.00%
NP to SH 15,502 12,692 8,769 4,550 4,550 10,241 13,841 2.29%
  YoY % 22.14% 44.74% 92.73% 0.00% -55.57% -26.01% -
  Horiz. % 112.00% 91.70% 63.36% 32.87% 32.87% 73.99% 100.00%
Tax Rate 27.00 % 27.00 % 28.00 % 27.99 % 27.99 % 28.00 % 25.00 % 1.55%
  YoY % 0.00% -3.57% 0.04% 0.00% -0.04% 12.00% -
  Horiz. % 108.00% 108.00% 112.00% 111.96% 111.96% 112.00% 100.00%
Total Cost 405,737 362,204 328,682 288,943 288,943 260,587 234,742 11.56%
  YoY % 12.02% 10.20% 13.75% 0.00% 10.88% 11.01% -
  Horiz. % 172.84% 154.30% 140.02% 123.09% 123.09% 111.01% 100.00%
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Div 10,885 6,531 3,265 - 4,354 - 3,265 27.21%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% 0.00% 133.33% 0.00% 100.00%
Div Payout % 70.22 % 51.46 % 37.24 % - % 95.70 % - % 23.59 % 24.36%
  YoY % 36.46% 38.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.67% 218.14% 157.86% 0.00% 405.68% 0.00% 100.00%
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  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% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 4.67 % 4.48 % 3.46 % 1.80 % 1.80 % 3.95 % 5.99 % -4.85%
  YoY % 4.24% 29.48% 92.22% 0.00% -54.43% -34.06% -
  Horiz. % 77.96% 74.79% 57.76% 30.05% 30.05% 65.94% 100.00%
ROE 10.47 % 9.25 % 7.07 % 3.80 % - % 8.71 % 12.00 % -2.69%
  YoY % 13.19% 30.83% 86.05% 0.00% 0.00% -27.42% -
  Horiz. % 87.25% 77.08% 58.92% 31.67% 0.00% 72.58% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 195.50 174.17 156.38 135.15 135.15 124.61 114.69 11.25%
  YoY % 12.25% 11.38% 15.71% 0.00% 8.46% 8.65% -
  Horiz. % 170.46% 151.86% 136.35% 117.84% 117.84% 108.65% 100.00%
EPS 7.12 5.83 4.03 2.09 2.09 4.70 6.36 2.28%
  YoY % 22.13% 44.67% 92.82% 0.00% -55.53% -26.10% -
  Horiz. % 111.95% 91.67% 63.36% 32.86% 32.86% 73.90% 100.00%
DPS 5.00 3.00 1.50 0.00 2.00 0.00 1.50 27.21%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% 0.00% 133.33% 0.00% 100.00%
NAPS 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 195.50 174.17 156.38 135.15 135.15 124.61 114.69 11.25%
  YoY % 12.25% 11.38% 15.71% 0.00% 8.46% 8.65% -
  Horiz. % 170.46% 151.86% 136.35% 117.84% 117.84% 108.65% 100.00%
EPS 7.12 5.83 4.03 2.09 2.09 4.70 6.36 2.28%
  YoY % 22.13% 44.67% 92.82% 0.00% -55.53% -26.10% -
  Horiz. % 111.95% 91.67% 63.36% 32.86% 32.86% 73.90% 100.00%
DPS 5.00 3.00 1.50 0.00 2.00 0.00 1.50 27.21%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% 0.00% 133.33% 0.00% 100.00%
NAPS 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 1.9700 1.6700 1.3700 2.0000 2.0000 1.2900 1.9600 -
P/RPS 1.01 0.96 0.88 1.48 1.48 1.04 1.71 -9.99%
  YoY % 5.21% 9.09% -40.54% 0.00% 42.31% -39.18% -
  Horiz. % 59.06% 56.14% 51.46% 86.55% 86.55% 60.82% 100.00%
P/EPS 27.67 28.65 34.01 95.70 95.70 27.42 30.83 -2.14%
  YoY % -3.42% -15.76% -64.46% 0.00% 249.02% -11.06% -
  Horiz. % 89.75% 92.93% 110.31% 310.41% 310.41% 88.94% 100.00%
EY 3.61 3.49 2.94 1.04 1.04 3.65 3.24 2.19%
  YoY % 3.44% 18.71% 182.69% 0.00% -71.51% 12.65% -
  Horiz. % 111.42% 107.72% 90.74% 32.10% 32.10% 112.65% 100.00%
DY 2.54 1.80 1.09 0.00 1.00 0.00 0.77 26.94%
  YoY % 41.11% 65.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 329.87% 233.77% 141.56% 0.00% 129.87% 0.00% 100.00%
P/NAPS 2.90 2.65 2.40 3.64 0.00 2.39 3.70 -4.75%
  YoY % 9.43% 10.42% -34.07% 0.00% 0.00% -35.41% -
  Horiz. % 78.38% 71.62% 64.86% 98.38% 0.00% 64.59% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 25/04/19 25/04/18 28/04/17 27/04/16 - 28/04/15 25/04/14 -
Price 1.9300 1.5800 1.4800 1.8000 0.0000 1.2000 1.9900 -
P/RPS 0.99 0.91 0.95 1.33 0.00 0.96 1.74 -10.66%
  YoY % 8.79% -4.21% -28.57% 0.00% 0.00% -44.83% -
  Horiz. % 56.90% 52.30% 54.60% 76.44% 0.00% 55.17% 100.00%
P/EPS 27.10 27.10 36.74 86.13 0.00 25.51 31.30 -2.84%
  YoY % 0.00% -26.24% -57.34% 0.00% 0.00% -18.50% -
  Horiz. % 86.58% 86.58% 117.38% 275.18% 0.00% 81.50% 100.00%
EY 3.69 3.69 2.72 1.16 0.00 3.92 3.19 2.95%
  YoY % 0.00% 35.66% 134.48% 0.00% 0.00% 22.88% -
  Horiz. % 115.67% 115.67% 85.27% 36.36% 0.00% 122.88% 100.00%
DY 2.59 1.90 1.01 0.00 0.00 0.00 0.75 28.11%
  YoY % 36.32% 88.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 345.33% 253.33% 134.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.84 2.51 2.60 3.27 0.00 2.22 3.75 -5.40%
  YoY % 13.15% -3.46% -20.49% 0.00% 0.00% -40.80% -
  Horiz. % 75.73% 66.93% 69.33% 87.20% 0.00% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers