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 - 217,706
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

456  372  632  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.725-0.13 
 XDL 0.070.00 
 AT 0.18+0.01 
 ASIABIO-OR 0.005-0.03 
 EAH 0.030.00 
 KNM 0.20-0.01 
 KSTAR 0.3350.00 
 JAKS-WC 0.32+0.225 
 SUPERMX-C1I 0.11+0.005 
 PARKSON 0.15+0.025 

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. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS