Highlights

[CARING] YoY Cumulative Quarter Result on 2016-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend QoQ -     60.20%    YoY -     -43.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 599,234 508,270 459,957 402,569 366,699 338,337 0 -
  YoY % 17.90% 10.50% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.95% 118.98% 108.38% 100.00% -
PBT 33,965 29,566 21,953 12,231 18,499 22,810 0 -
  YoY % 14.88% 34.68% 79.49% -33.88% -18.90% 0.00% -
  Horiz. % 148.90% 129.62% 96.24% 53.62% 81.10% 100.00% -
Tax -8,316 -6,242 -5,164 -3,680 -5,482 -6,534 0 -
  YoY % -33.23% -20.88% -40.33% 32.87% 16.10% 0.00% -
  Horiz. % 127.27% 95.53% 79.03% 56.32% 83.90% 100.00% -
NP 25,649 23,324 16,789 8,551 13,017 16,276 0 -
  YoY % 9.97% 38.92% 96.34% -34.31% -20.02% 0.00% -
  Horiz. % 157.59% 143.30% 103.15% 52.54% 79.98% 100.00% -
NP to SH 20,728 18,560 13,130 7,289 12,869 15,078 0 -
  YoY % 11.68% 41.36% 80.13% -43.36% -14.65% 0.00% -
  Horiz. % 137.47% 123.09% 87.08% 48.34% 85.35% 100.00% -
Tax Rate 24.48 % 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - % -
  YoY % 15.96% -10.25% -21.83% 1.55% 3.42% 0.00% -
  Horiz. % 85.45% 73.68% 82.09% 105.03% 103.42% 100.00% -
Total Cost 573,585 484,946 443,168 394,018 353,682 322,061 0 -
  YoY % 18.28% 9.43% 12.47% 11.40% 9.82% 0.00% -
  Horiz. % 178.10% 150.58% 137.60% 122.34% 109.82% 100.00% -
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 10,885 10,885 6,531 3,265 4,354 6,531 - -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
Div Payout % 52.52 % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - % -
  YoY % -10.45% 17.91% 11.03% 32.43% -21.91% 0.00% -
  Horiz. % 121.24% 135.39% 114.82% 103.42% 78.09% 100.00% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 4.28 % 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - % -
  YoY % -6.75% 25.75% 72.17% -40.28% -26.20% 0.00% -
  Horiz. % 88.98% 95.43% 75.88% 44.07% 73.80% 100.00% -
ROE 13.60 % 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - % -
  YoY % 5.26% 28.56% 68.06% -44.37% -19.29% 0.00% -
  Horiz. % 102.10% 97.00% 75.45% 44.89% 80.71% 100.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 275.25 233.47 211.27 184.91 168.44 155.41 - -
  YoY % 17.90% 10.51% 14.26% 9.78% 8.38% 0.00% -
  Horiz. % 177.11% 150.23% 135.94% 118.98% 108.38% 100.00% -
EPS 9.52 8.53 6.03 3.35 5.91 7.47 0.00 -
  YoY % 11.61% 41.46% 80.00% -43.32% -20.88% 0.00% -
  Horiz. % 127.44% 114.19% 80.72% 44.85% 79.12% 100.00% -
DPS 5.00 5.00 3.00 1.50 2.00 3.00 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% -33.33% 0.00% -
  Horiz. % 166.67% 166.67% 100.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - -
Price 1.9200 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000 -
P/RPS 0.70 0.66 0.86 0.95 0.59 1.36 0.00 -
  YoY % 6.06% -23.26% -9.47% 61.02% -56.62% 0.00% -
  Horiz. % 51.47% 48.53% 63.24% 69.85% 43.38% 100.00% -
P/EPS 20.17 18.18 30.01 52.27 16.92 30.47 0.00 -
  YoY % 10.95% -39.42% -42.59% 208.92% -44.47% 0.00% -
  Horiz. % 66.20% 59.67% 98.49% 171.55% 55.53% 100.00% -
EY 4.96 5.50 3.33 1.91 5.91 3.28 0.00 -
  YoY % -9.82% 65.17% 74.35% -67.68% 80.18% 0.00% -
  Horiz. % 151.22% 167.68% 101.52% 58.23% 180.18% 100.00% -
DY 2.60 3.23 1.66 0.86 2.00 1.42 0.00 -
  YoY % -19.50% 94.58% 93.02% -57.00% 40.85% 0.00% -
  Horiz. % 183.10% 227.46% 116.90% 60.56% 140.85% 100.00% -
P/NAPS 2.74 2.35 3.02 3.13 1.82 4.06 0.00 -
  YoY % 16.60% -22.19% -3.51% 71.98% -55.17% 0.00% -
  Horiz. % 67.49% 57.88% 74.38% 77.09% 44.83% 100.00% -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 - -
Price 1.9000 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000 -
P/RPS 0.69 0.71 0.80 0.90 0.65 1.38 0.00 -
  YoY % -2.82% -11.25% -11.11% 38.46% -52.90% 0.00% -
  Horiz. % 50.00% 51.45% 57.97% 65.22% 47.10% 100.00% -
P/EPS 19.96 19.35 28.19 49.88 18.61 30.90 0.00 -
  YoY % 3.15% -31.36% -43.48% 168.03% -39.77% 0.00% -
  Horiz. % 64.60% 62.62% 91.23% 161.42% 60.23% 100.00% -
EY 5.01 5.17 3.55 2.00 5.37 3.24 0.00 -
  YoY % -3.09% 45.63% 77.50% -62.76% 65.74% 0.00% -
  Horiz. % 154.63% 159.57% 109.57% 61.73% 165.74% 100.00% -
DY 2.63 3.03 1.76 0.90 1.82 1.40 0.00 -
  YoY % -13.20% 72.16% 95.56% -50.55% 30.00% 0.00% -
  Horiz. % 187.86% 216.43% 125.71% 64.29% 130.00% 100.00% -
P/NAPS 2.71 2.50 2.83 2.98 2.00 4.12 0.00 -
  YoY % 8.40% -11.66% -5.03% 49.00% -51.46% 0.00% -
  Horiz. % 65.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers