Highlights

[CARING] YoY Cumulative Quarter Result on 2018-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     46.23%    YoY -     41.36%
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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

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