Highlights

[CARING] YoY Cumulative Quarter Result on 2018-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     140.41%    YoY -     30.55%
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 - 217,356
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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers