Highlights

[CARING] YoY Cumulative Quarter Result on 2015-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 30-Nov-2015  [#2]
Profit Trend QoQ -     187.93%    YoY -     10.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 282,243 248,695 224,800 190,841 177,405 167,728 0 -
  YoY % 13.49% 10.63% 17.79% 7.57% 5.77% 0.00% -
  Horiz. % 168.27% 148.27% 134.03% 113.78% 105.77% 100.00% -
PBT 16,234 13,107 6,662 4,234 4,028 10,833 0 -
  YoY % 23.86% 96.74% 57.35% 5.11% -62.82% 0.00% -
  Horiz. % 149.86% 120.99% 61.50% 39.08% 37.18% 100.00% -
Tax -4,383 -3,539 -1,865 -1,187 -1,128 -2,708 0 -
  YoY % -23.85% -89.76% -57.12% -5.23% 58.35% 0.00% -
  Horiz. % 161.85% 130.69% 68.87% 43.83% 41.65% 100.00% -
NP 11,851 9,568 4,797 3,047 2,900 8,125 0 -
  YoY % 23.86% 99.46% 57.43% 5.07% -64.31% 0.00% -
  Horiz. % 145.86% 117.76% 59.04% 37.50% 35.69% 100.00% -
NP to SH 9,828 7,528 3,485 2,934 2,644 7,222 0 -
  YoY % 30.55% 116.01% 18.78% 10.97% -63.39% 0.00% -
  Horiz. % 136.08% 104.24% 48.26% 40.63% 36.61% 100.00% -
Tax Rate 27.00 % 27.00 % 27.99 % 28.03 % 28.00 % 25.00 % - % -
  YoY % 0.00% -3.54% -0.14% 0.11% 12.00% 0.00% -
  Horiz. % 108.00% 108.00% 111.96% 112.12% 112.00% 100.00% -
Total Cost 270,392 239,127 220,003 187,794 174,505 159,603 0 -
  YoY % 13.07% 8.69% 17.15% 7.62% 9.34% 0.00% -
  Horiz. % 169.42% 149.83% 137.84% 117.66% 109.34% 100.00% -
Net Worth 141,509 132,800 121,915 119,738 117,561 108,853 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 10,885 6,531 3,265 - - - - -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
Div Payout % 110.76 % 86.76 % 93.70 % - % - % - % - % -
  YoY % 27.66% -7.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.21% 92.59% 100.00% - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 141,509 132,800 121,915 119,738 117,561 108,853 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 4.20 % 3.85 % 2.13 % 1.60 % 1.63 % 4.84 % - % -
  YoY % 9.09% 80.75% 33.13% -1.84% -66.32% 0.00% -
  Horiz. % 86.78% 79.55% 44.01% 33.06% 33.68% 100.00% -
ROE 6.95 % 5.67 % 2.86 % 2.45 % 2.25 % 6.63 % - % -
  YoY % 22.57% 98.25% 16.73% 8.89% -66.06% 0.00% -
  Horiz. % 104.83% 85.52% 43.14% 36.95% 33.94% 100.00% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 129.64 114.23 103.26 87.66 81.49 77.04 - -
  YoY % 13.49% 10.62% 17.80% 7.57% 5.78% 0.00% -
  Horiz. % 168.28% 148.27% 134.03% 113.79% 105.78% 100.00% -
EPS 4.51 3.46 1.60 1.35 1.21 3.32 0.00 -
  YoY % 30.35% 116.25% 18.52% 11.57% -63.55% 0.00% -
  Horiz. % 135.84% 104.22% 48.19% 40.66% 36.45% 100.00% -
DPS 5.00 3.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
NAPS 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 129.64 114.23 103.26 87.66 81.49 77.04 - -
  YoY % 13.49% 10.62% 17.80% 7.57% 5.78% 0.00% -
  Horiz. % 168.28% 148.27% 134.03% 113.79% 105.78% 100.00% -
EPS 4.51 3.46 1.60 1.35 1.21 3.32 0.00 -
  YoY % 30.35% 116.25% 18.52% 11.57% -63.55% 0.00% -
  Horiz. % 135.84% 104.22% 48.19% 40.66% 36.45% 100.00% -
DPS 5.00 3.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
NAPS 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 - -
  YoY % 6.56% 8.93% 1.82% 1.85% 8.00% 0.00% -
  Horiz. % 130.00% 122.00% 112.00% 110.00% 108.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 - -
Price 1.6500 1.9200 1.3500 2.0400 1.2600 1.8100 0.0000 -
P/RPS 1.27 1.68 1.31 2.33 1.55 2.35 0.00 -
  YoY % -24.40% 28.24% -43.78% 50.32% -34.04% 0.00% -
  Horiz. % 54.04% 71.49% 55.74% 99.15% 65.96% 100.00% -
P/EPS 36.55 55.53 84.33 151.37 103.75 54.56 0.00 -
  YoY % -34.18% -34.15% -44.29% 45.90% 90.16% 0.00% -
  Horiz. % 66.99% 101.78% 154.56% 277.44% 190.16% 100.00% -
EY 2.74 1.80 1.19 0.66 0.96 1.83 0.00 -
  YoY % 52.22% 51.26% 80.30% -31.25% -47.54% 0.00% -
  Horiz. % 149.73% 98.36% 65.03% 36.07% 52.46% 100.00% -
DY 3.03 1.56 1.11 0.00 0.00 0.00 0.00 -
  YoY % 94.23% 40.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.97% 140.54% 100.00% - - - -
P/NAPS 2.54 3.15 2.41 3.71 2.33 3.62 0.00 -
  YoY % -19.37% 30.71% -35.04% 59.23% -35.64% 0.00% -
  Horiz. % 70.17% 87.02% 66.57% 102.49% 64.36% 100.00% -
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 - -
Price 1.6800 1.9000 1.3600 1.9000 1.1900 2.0800 0.0000 -
P/RPS 1.30 1.66 1.32 2.17 1.46 2.70 0.00 -
  YoY % -21.69% 25.76% -39.17% 48.63% -45.93% 0.00% -
  Horiz. % 48.15% 61.48% 48.89% 80.37% 54.07% 100.00% -
P/EPS 37.21 54.95 84.96 140.98 97.98 62.70 0.00 -
  YoY % -32.28% -35.32% -39.74% 43.89% 56.27% 0.00% -
  Horiz. % 59.35% 87.64% 135.50% 224.85% 156.27% 100.00% -
EY 2.69 1.82 1.18 0.71 1.02 1.59 0.00 -
  YoY % 47.80% 54.24% 66.20% -30.39% -35.85% 0.00% -
  Horiz. % 169.18% 114.47% 74.21% 44.65% 64.15% 100.00% -
DY 2.98 1.58 1.10 0.00 0.00 0.00 0.00 -
  YoY % 88.61% 43.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 270.91% 143.64% 100.00% - - - -
P/NAPS 2.58 3.11 2.43 3.45 2.20 4.16 0.00 -
  YoY % -17.04% 27.98% -29.57% 56.82% -47.12% 0.00% -
  Horiz. % 62.02% 74.76% 58.41% 82.93% 52.88% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

193  361  558  1256 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 CME 0.13+0.015 
 SAPNRG 0.12+0.005 
 HBGLOB 0.195-0.015 
 MTRONIC-WA 0.035+0.005 
 RSAWIT 0.325+0.015 
 XOX 0.19-0.005 
 TDM 0.28+0.015 
 IRIS 0.34+0.015 
 TDEX 0.18-0.005 

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!
PARTNERS & BROKERS