Highlights

[CARING] YoY Cumulative Quarter Result on 2017-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     -75.22%    YoY -     351.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Revenue 142,941 125,246 110,938 92,553 88,395 0  -  -
  YoY % 14.13% 12.90% 19.86% 4.70% 0.00% - -
  Horiz. % 161.71% 141.69% 125.50% 104.70% 100.00% - -
PBT 6,500 5,935 1,525 1,367 1,072 0  -  -
  YoY % 9.52% 289.18% 11.56% 27.52% 0.00% - -
  Horiz. % 606.34% 553.64% 142.26% 127.52% 100.00% - -
Tax -1,755 -1,603 -427 -383 -300 0  -  -
  YoY % -9.48% -275.41% -11.49% -27.67% 0.00% - -
  Horiz. % 585.00% 534.33% 142.33% 127.67% 100.00% - -
NP 4,745 4,332 1,098 984 772 0  -  -
  YoY % 9.53% 294.54% 11.59% 27.46% 0.00% - -
  Horiz. % 614.64% 561.14% 142.23% 127.46% 100.00% - -
NP to SH 4,088 3,254 721 1,019 554 0  -  -
  YoY % 25.63% 351.32% -29.24% 83.94% 0.00% - -
  Horiz. % 737.91% 587.36% 130.14% 183.94% 100.00% - -
Tax Rate 27.00 % 27.01 % 28.00 % 28.02 % 27.99 % - %  -  % -
  YoY % -0.04% -3.54% -0.07% 0.11% 0.00% - -
  Horiz. % 96.46% 96.50% 100.04% 100.11% 100.00% - -
Total Cost 138,196 120,914 109,840 91,569 87,623 0  -  -
  YoY % 14.29% 10.08% 19.95% 4.50% 0.00% - -
  Horiz. % 157.72% 137.99% 125.36% 104.50% 100.00% - -
Net Worth 148,040 134,977 124,092 121,915 115,384 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Net Worth 148,040 134,977 124,092 121,915 115,384 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
NP Margin 3.32 % 3.46 % 0.99 % 1.06 % 0.87 % - %  -  % -
  YoY % -4.05% 249.49% -6.60% 21.84% 0.00% - -
  Horiz. % 381.61% 397.70% 113.79% 121.84% 100.00% - -
ROE 2.76 % 2.41 % 0.58 % 0.84 % 0.48 % - %  -  % -
  YoY % 14.52% 315.52% -30.95% 75.00% 0.00% - -
  Horiz. % 575.00% 502.08% 120.83% 175.00% 100.00% - -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
RPS 65.66 57.53 50.96 42.51 40.60 -  -  -
  YoY % 14.13% 12.89% 19.88% 4.70% 0.00% - -
  Horiz. % 161.72% 141.70% 125.52% 104.70% 100.00% - -
EPS 1.88 1.49 0.33 0.47 0.25 0.00  -  -
  YoY % 26.17% 351.52% -29.79% 88.00% 0.00% - -
  Horiz. % 752.00% 596.00% 132.00% 188.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6800 0.6200 0.5700 0.5600 0.5300 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,708
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
RPS 65.66 57.53 50.96 42.51 40.60 -  -  -
  YoY % 14.13% 12.89% 19.88% 4.70% 0.00% - -
  Horiz. % 161.72% 141.70% 125.52% 104.70% 100.00% - -
EPS 1.88 1.49 0.33 0.47 0.25 0.00  -  -
  YoY % 26.17% 351.52% -29.79% 88.00% 0.00% - -
  Horiz. % 752.00% 596.00% 132.00% 188.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6800 0.6200 0.5700 0.5600 0.5300 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -  -  -
Price 1.6900 1.7000 1.5600 1.2100 1.7900 0.0000  -  -
P/RPS 2.57 2.95 3.06 2.85 4.41 0.00  -  -
  YoY % -12.88% -3.59% 7.37% -35.37% 0.00% - -
  Horiz. % 58.28% 66.89% 69.39% 64.63% 100.00% - -
P/EPS 90.00 113.74 471.04 258.51 703.42 0.00  -  -
  YoY % -20.87% -75.85% 82.21% -63.25% 0.00% - -
  Horiz. % 12.79% 16.17% 66.96% 36.75% 100.00% - -
EY 1.11 0.88 0.21 0.39 0.14 0.00  -  -
  YoY % 26.14% 319.05% -46.15% 178.57% 0.00% - -
  Horiz. % 792.86% 628.57% 150.00% 278.57% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 2.49 2.74 2.74 2.16 3.38 0.00  -  -
  YoY % -9.12% 0.00% 26.85% -36.09% 0.00% - -
  Horiz. % 73.67% 81.07% 81.07% 63.91% 100.00% - -
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Date 30/10/18 24/10/17 31/10/16 28/10/15 29/10/14 -  -  -
Price 1.7100 1.8000 1.4100 2.0600 1.5400 0.0000  -  -
P/RPS 2.60 3.13 2.77 4.85 3.79 0.00  -  -
  YoY % -16.93% 13.00% -42.89% 27.97% 0.00% - -
  Horiz. % 68.60% 82.59% 73.09% 127.97% 100.00% - -
P/EPS 91.07 120.43 425.75 440.11 605.18 0.00  -  -
  YoY % -24.38% -71.71% -3.26% -27.28% 0.00% - -
  Horiz. % 15.05% 19.90% 70.35% 72.72% 100.00% - -
EY 1.10 0.83 0.23 0.23 0.17 0.00  -  -
  YoY % 32.53% 260.87% 0.00% 35.29% 0.00% - -
  Horiz. % 647.06% 488.24% 135.29% 135.29% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 2.51 2.90 2.47 3.68 2.91 0.00  -  -
  YoY % -13.45% 17.41% -32.88% 26.46% 0.00% - -
  Horiz. % 86.25% 99.66% 84.88% 126.46% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers