Highlights

[CARING] YoY Cumulative Quarter Result on 2018-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-Aug-2018  [#1]
Profit Trend QoQ -     -77.97%    YoY -     25.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 163,256 142,941 125,246 110,938 92,553 88,395 0 -
  YoY % 14.21% 14.13% 12.90% 19.86% 4.70% 0.00% -
  Horiz. % 184.69% 161.71% 141.69% 125.50% 104.70% 100.00% -
PBT 6,778 6,500 5,935 1,525 1,367 1,072 0 -
  YoY % 4.28% 9.52% 289.18% 11.56% 27.52% 0.00% -
  Horiz. % 632.28% 606.34% 553.64% 142.26% 127.52% 100.00% -
Tax -1,762 -1,755 -1,603 -427 -383 -300 0 -
  YoY % -0.40% -9.48% -275.41% -11.49% -27.67% 0.00% -
  Horiz. % 587.33% 585.00% 534.33% 142.33% 127.67% 100.00% -
NP 5,016 4,745 4,332 1,098 984 772 0 -
  YoY % 5.71% 9.53% 294.54% 11.59% 27.46% 0.00% -
  Horiz. % 649.74% 614.64% 561.14% 142.23% 127.46% 100.00% -
NP to SH 4,181 4,088 3,254 721 1,019 554 0 -
  YoY % 2.27% 25.63% 351.32% -29.24% 83.94% 0.00% -
  Horiz. % 754.69% 737.91% 587.36% 130.14% 183.94% 100.00% -
Tax Rate 26.00 % 27.00 % 27.01 % 28.00 % 28.02 % 27.99 % - % -
  YoY % -3.70% -0.04% -3.54% -0.07% 0.11% 0.00% -
  Horiz. % 92.89% 96.46% 96.50% 100.04% 100.11% 100.00% -
Total Cost 158,240 138,196 120,914 109,840 91,569 87,623 0 -
  YoY % 14.50% 14.29% 10.08% 19.95% 4.50% 0.00% -
  Horiz. % 180.59% 157.72% 137.99% 125.36% 104.50% 100.00% -
Net Worth 154,571 148,040 134,977 124,092 121,915 115,384 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Dividend
31/08/19 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 154,571 148,040 134,977 124,092 121,915 115,384 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 3.07 % 3.32 % 3.46 % 0.99 % 1.06 % 0.87 % - % -
  YoY % -7.53% -4.05% 249.49% -6.60% 21.84% 0.00% -
  Horiz. % 352.87% 381.61% 397.70% 113.79% 121.84% 100.00% -
ROE 2.70 % 2.76 % 2.41 % 0.58 % 0.84 % 0.48 % - % -
  YoY % -2.17% 14.52% 315.52% -30.95% 75.00% 0.00% -
  Horiz. % 562.50% 575.00% 502.08% 120.83% 175.00% 100.00% -
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 74.99 65.66 57.53 50.96 42.51 40.60 - -
  YoY % 14.21% 14.13% 12.89% 19.88% 4.70% 0.00% -
  Horiz. % 184.70% 161.72% 141.70% 125.52% 104.70% 100.00% -
EPS 1.92 1.88 1.49 0.33 0.47 0.25 0.00 -
  YoY % 2.13% 26.17% 351.52% -29.79% 88.00% 0.00% -
  Horiz. % 768.00% 752.00% 596.00% 132.00% 188.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7100 0.6800 0.6200 0.5700 0.5600 0.5300 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 74.99 65.66 57.53 50.96 42.51 40.60 - -
  YoY % 14.21% 14.13% 12.89% 19.88% 4.70% 0.00% -
  Horiz. % 184.70% 161.72% 141.70% 125.52% 104.70% 100.00% -
EPS 1.92 1.88 1.49 0.33 0.47 0.25 0.00 -
  YoY % 2.13% 26.17% 351.52% -29.79% 88.00% 0.00% -
  Horiz. % 768.00% 752.00% 596.00% 132.00% 188.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7100 0.6800 0.6200 0.5700 0.5600 0.5300 - -
  YoY % 4.41% 9.68% 8.77% 1.79% 5.66% 0.00% -
  Horiz. % 133.96% 128.30% 116.98% 107.55% 105.66% 100.00% -
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 - -
Price 2.2500 1.6900 1.7000 1.5600 1.2100 1.7900 0.0000 -
P/RPS 3.00 2.57 2.95 3.06 2.85 4.41 0.00 -
  YoY % 16.73% -12.88% -3.59% 7.37% -35.37% 0.00% -
  Horiz. % 68.03% 58.28% 66.89% 69.39% 64.63% 100.00% -
P/EPS 117.16 90.00 113.74 471.04 258.51 703.42 0.00 -
  YoY % 30.18% -20.87% -75.85% 82.21% -63.25% 0.00% -
  Horiz. % 16.66% 12.79% 16.17% 66.96% 36.75% 100.00% -
EY 0.85 1.11 0.88 0.21 0.39 0.14 0.00 -
  YoY % -23.42% 26.14% 319.05% -46.15% 178.57% 0.00% -
  Horiz. % 607.14% 792.86% 628.57% 150.00% 278.57% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.17 2.49 2.74 2.74 2.16 3.38 0.00 -
  YoY % 27.31% -9.12% 0.00% 26.85% -36.09% 0.00% -
  Horiz. % 93.79% 73.67% 81.07% 81.07% 63.91% 100.00% -
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/10/19 30/10/18 24/10/17 31/10/16 28/10/15 29/10/14 - -
Price 2.4500 1.7100 1.8000 1.4100 2.0600 1.5400 0.0000 -
P/RPS 3.27 2.60 3.13 2.77 4.85 3.79 0.00 -
  YoY % 25.77% -16.93% 13.00% -42.89% 27.97% 0.00% -
  Horiz. % 86.28% 68.60% 82.59% 73.09% 127.97% 100.00% -
P/EPS 127.57 91.07 120.43 425.75 440.11 605.18 0.00 -
  YoY % 40.08% -24.38% -71.71% -3.26% -27.28% 0.00% -
  Horiz. % 21.08% 15.05% 19.90% 70.35% 72.72% 100.00% -
EY 0.78 1.10 0.83 0.23 0.23 0.17 0.00 -
  YoY % -29.09% 32.53% 260.87% 0.00% 35.29% 0.00% -
  Horiz. % 458.82% 647.06% 488.24% 135.29% 135.29% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.45 2.51 2.90 2.47 3.68 2.91 0.00 -
  YoY % 37.45% -13.45% 17.41% -32.88% 26.46% 0.00% -
  Horiz. % 118.56% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers