Highlights

[CARING] YoY Cumulative Quarter Result on 2015-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     25.66%    YoY -     -14.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Revenue 508,270 459,957 402,569 366,699 338,337 0  -  -
  YoY % 10.50% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.95% 118.98% 108.38% 100.00% - -
PBT 29,566 21,953 12,231 18,499 22,810 0  -  -
  YoY % 34.68% 79.49% -33.88% -18.90% 0.00% - -
  Horiz. % 129.62% 96.24% 53.62% 81.10% 100.00% - -
Tax -6,242 -5,164 -3,680 -5,482 -6,534 0  -  -
  YoY % -20.88% -40.33% 32.87% 16.10% 0.00% - -
  Horiz. % 95.53% 79.03% 56.32% 83.90% 100.00% - -
NP 23,324 16,789 8,551 13,017 16,276 0  -  -
  YoY % 38.92% 96.34% -34.31% -20.02% 0.00% - -
  Horiz. % 143.30% 103.15% 52.54% 79.98% 100.00% - -
NP to SH 18,560 13,130 7,289 12,869 15,078 0  -  -
  YoY % 41.36% 80.13% -43.36% -14.65% 0.00% - -
  Horiz. % 123.09% 87.08% 48.34% 85.35% 100.00% - -
Tax Rate 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - %  -  % -
  YoY % -10.25% -21.83% 1.55% 3.42% 0.00% - -
  Horiz. % 73.68% 82.09% 105.03% 103.42% 100.00% - -
Total Cost 484,946 443,168 394,018 353,682 322,061 0  -  -
  YoY % 9.43% 12.47% 11.40% 9.82% 0.00% - -
  Horiz. % 150.58% 137.60% 122.34% 109.82% 100.00% - -
Net Worth 143,686 130,623 121,915 119,738 113,207 -  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Div 10,885 6,531 3,265 4,354 6,531 -  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
Div Payout % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - %  -  % -
  YoY % 17.91% 11.03% 32.43% -21.91% 0.00% - -
  Horiz. % 135.39% 114.82% 103.42% 78.09% 100.00% - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Net Worth 143,686 130,623 121,915 119,738 113,207 -  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
NP Margin 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - %  -  % -
  YoY % 25.75% 72.17% -40.28% -26.20% 0.00% - -
  Horiz. % 95.43% 75.88% 44.07% 73.80% 100.00% - -
ROE 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - %  -  % -
  YoY % 28.56% 68.06% -44.37% -19.29% 0.00% - -
  Horiz. % 97.00% 75.45% 44.89% 80.71% 100.00% - -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
RPS 233.47 211.27 184.91 168.44 155.41 -  -  -
  YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00  -  -
  YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - -
  Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
RPS 233.47 211.27 184.91 168.44 155.41 -  -  -
  YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - -
  Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00  -  -
  YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - -
  Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00  -  -
  YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - -
  Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000  -  -
  YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -  -  -
Price 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000  -  -
P/RPS 0.66 0.86 0.95 0.59 1.36 0.00  -  -
  YoY % -23.26% -9.47% 61.02% -56.62% 0.00% - -
  Horiz. % 48.53% 63.24% 69.85% 43.38% 100.00% - -
P/EPS 18.18 30.01 52.27 16.92 30.47 0.00  -  -
  YoY % -39.42% -42.59% 208.92% -44.47% 0.00% - -
  Horiz. % 59.67% 98.49% 171.55% 55.53% 100.00% - -
EY 5.50 3.33 1.91 5.91 3.28 0.00  -  -
  YoY % 65.17% 74.35% -67.68% 80.18% 0.00% - -
  Horiz. % 167.68% 101.52% 58.23% 180.18% 100.00% - -
DY 3.23 1.66 0.86 2.00 1.42 0.00  -  -
  YoY % 94.58% 93.02% -57.00% 40.85% 0.00% - -
  Horiz. % 227.46% 116.90% 60.56% 140.85% 100.00% - -
P/NAPS 2.35 3.02 3.13 1.82 4.06 0.00  -  -
  YoY % -22.19% -3.51% 71.98% -55.17% 0.00% - -
  Horiz. % 57.88% 74.38% 77.09% 44.83% 100.00% - -
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13  -  CAGR
Date 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 -  -  -
Price 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000  -  -
P/RPS 0.71 0.80 0.90 0.65 1.38 0.00  -  -
  YoY % -11.25% -11.11% 38.46% -52.90% 0.00% - -
  Horiz. % 51.45% 57.97% 65.22% 47.10% 100.00% - -
P/EPS 19.35 28.19 49.88 18.61 30.90 0.00  -  -
  YoY % -31.36% -43.48% 168.03% -39.77% 0.00% - -
  Horiz. % 62.62% 91.23% 161.42% 60.23% 100.00% - -
EY 5.17 3.55 2.00 5.37 3.24 0.00  -  -
  YoY % 45.63% 77.50% -62.76% 65.74% 0.00% - -
  Horiz. % 159.57% 109.57% 61.73% 165.74% 100.00% - -
DY 3.03 1.76 0.90 1.82 1.40 0.00  -  -
  YoY % 72.16% 95.56% -50.55% 30.00% 0.00% - -
  Horiz. % 216.43% 125.71% 64.29% 130.00% 100.00% - -
P/NAPS 2.50 2.83 2.98 2.00 4.12 0.00  -  -
  YoY % -11.66% -5.03% 49.00% -51.46% 0.00% - -
  Horiz. % 60.68% 68.69% 72.33% 48.54% 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.
 


 

2008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 2.080.00 
 UCREST 0.1650.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.7850.00 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers