Highlights

[CAREPLS] YoY Quarter Result on 2017-06-30 [#2]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -190.79%    YoY -     -5,786.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Revenue 118,898 86,898 80,452 80,551 53,305 45,197 12,407 28.82%
  YoY % 36.82% 8.01% -0.12% 51.11% 17.94% 264.29% -
  Horiz. % 958.31% 700.39% 648.44% 649.24% 429.64% 364.29% 100.00%
PBT 38,119 -2,161 849 -2,645 1,996 3,811 2,162 37.93%
  YoY % 1,863.95% -354.53% 132.10% -232.52% -47.63% 76.27% -
  Horiz. % 1,763.14% -99.95% 39.27% -122.34% 92.32% 176.27% 100.00%
Tax -1,907 107 -276 -224 -315 -282 0 -
  YoY % -1,882.24% 138.77% -23.21% 28.89% -11.70% 0.00% -
  Horiz. % 676.24% -37.94% 97.87% 79.43% 111.70% 100.00% -
NP 36,212 -2,054 573 -2,869 1,681 3,529 2,162 37.14%
  YoY % 1,863.00% -458.46% 119.97% -270.67% -52.37% 63.23% -
  Horiz. % 1,674.93% -95.00% 26.50% -132.70% 77.75% 163.23% 100.00%
NP to SH 36,212 -1,961 -684 -3,412 60 1,720 2,297 36.21%
  YoY % 1,946.61% -186.70% 79.95% -5,786.67% -96.51% -25.12% -
  Horiz. % 1,576.49% -85.37% -29.78% -148.54% 2.61% 74.88% 100.00%
Tax Rate 5.00 % - % 32.51 % - % 15.78 % 7.40 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 113.24% 0.00% -
  Horiz. % 67.57% 0.00% 439.32% 0.00% 213.24% 100.00% -
Total Cost 82,686 88,952 79,879 83,420 51,624 41,668 10,245 26.37%
  YoY % -7.04% 11.36% -4.24% 61.59% 23.89% 306.72% -
  Horiz. % 807.09% 868.25% 779.69% 814.25% 503.89% 406.72% 100.00%
Net Worth 142,709 100,320 97,069 93,269 52,770 52,627 33,295 17.72%
  YoY % 42.25% 3.35% 4.07% 76.75% 0.27% 58.06% -
  Horiz. % 428.61% 301.30% 291.53% 280.12% 158.49% 158.06% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Net Worth 142,709 100,320 97,069 93,269 52,770 52,627 33,295 17.72%
  YoY % 42.25% 3.35% 4.07% 76.75% 0.27% 58.06% -
  Horiz. % 428.61% 301.30% 291.53% 280.12% 158.49% 158.06% 100.00%
NOSH 540,359 531,359 506,359 483,260 300,000 238,888 210,733 11.13%
  YoY % 1.69% 4.94% 4.78% 61.09% 25.58% 13.36% -
  Horiz. % 256.42% 252.15% 240.28% 229.32% 142.36% 113.36% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
NP Margin 30.46 % -2.36 % 0.71 % -3.56 % 3.15 % 7.81 % 17.43 % 6.46%
  YoY % 1,390.68% -432.39% 119.94% -213.02% -59.67% -55.19% -
  Horiz. % 174.76% -13.54% 4.07% -20.42% 18.07% 44.81% 100.00%
ROE 25.37 % -1.95 % -0.70 % -3.66 % 0.11 % 3.27 % 6.90 % 15.71%
  YoY % 1,401.03% -178.57% 80.87% -3,427.27% -96.64% -52.61% -
  Horiz. % 367.68% -28.26% -10.14% -53.04% 1.59% 47.39% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 22.00 16.35 15.89 16.67 17.77 18.92 5.89 15.91%
  YoY % 34.56% 2.89% -4.68% -6.19% -6.08% 221.22% -
  Horiz. % 373.51% 277.59% 269.78% 283.02% 301.70% 321.22% 100.00%
EPS 6.70 -0.37 -0.14 -0.71 0.02 0.72 1.09 22.57%
  YoY % 1,910.81% -164.29% 80.28% -3,650.00% -97.22% -33.94% -
  Horiz. % 614.68% -33.94% -12.84% -65.14% 1.83% 66.06% 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 0.2641 0.1888 0.1917 0.1930 0.1759 0.2203 0.1580 5.93%
  YoY % 39.88% -1.51% -0.67% 9.72% -20.15% 39.43% -
  Horiz. % 167.15% 119.49% 121.33% 122.15% 111.33% 139.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 568,078
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 20.93 15.30 14.16 14.18 9.38 7.96 2.18 28.85%
  YoY % 36.80% 8.05% -0.14% 51.17% 17.84% 265.14% -
  Horiz. % 960.09% 701.83% 649.54% 650.46% 430.28% 365.14% 100.00%
EPS 6.37 -0.35 -0.12 -0.60 0.01 0.30 0.40 36.37%
  YoY % 1,920.00% -191.67% 80.00% -6,100.00% -96.67% -25.00% -
  Horiz. % 1,592.50% -87.50% -30.00% -150.00% 2.50% 75.00% 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 0.2512 0.1766 0.1709 0.1642 0.0929 0.0926 0.0586 17.72%
  YoY % 42.24% 3.34% 4.08% 76.75% 0.32% 58.02% -
  Horiz. % 428.67% 301.37% 291.64% 280.20% 158.53% 158.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 -
Price 1.4200 0.1550 0.2300 0.4100 0.3350 0.7300 0.4750 -
P/RPS 6.45 0.95 1.45 2.46 1.89 3.86 8.07 -2.48%
  YoY % 578.95% -34.48% -41.06% 30.16% -51.04% -52.17% -
  Horiz. % 79.93% 11.77% 17.97% 30.48% 23.42% 47.83% 100.00%
P/EPS 21.19 -42.00 -170.27 -58.07 1,675.00 101.39 43.58 -7.76%
  YoY % 150.45% 75.33% -193.22% -103.47% 1,552.04% 132.65% -
  Horiz. % 48.62% -96.37% -390.71% -133.25% 3,843.51% 232.65% 100.00%
EY 4.72 -2.38 -0.59 -1.72 0.06 0.99 2.29 8.44%
  YoY % 298.32% -303.39% 65.70% -2,966.67% -93.94% -56.77% -
  Horiz. % 206.11% -103.93% -25.76% -75.11% 2.62% 43.23% 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 5.38 0.82 1.20 2.12 1.90 3.31 3.01 6.72%
  YoY % 556.10% -31.67% -43.40% 11.58% -42.60% 9.97% -
  Horiz. % 178.74% 27.24% 39.87% 70.43% 63.12% 109.97% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 -
Price 2.4600 0.1450 0.2100 0.3300 0.3100 0.4250 0.2900 -
P/RPS 11.18 0.89 1.32 1.98 1.74 2.25 4.93 9.61%
  YoY % 1,156.18% -32.58% -33.33% 13.79% -22.67% -54.36% -
  Horiz. % 226.77% 18.05% 26.77% 40.16% 35.29% 45.64% 100.00%
P/EPS 36.71 -39.29 -155.46 -46.74 1,550.00 59.03 26.61 3.67%
  YoY % 193.43% 74.73% -232.61% -103.02% 2,525.78% 121.83% -
  Horiz. % 137.96% -147.65% -584.22% -175.65% 5,824.88% 221.83% 100.00%
EY 2.72 -2.55 -0.64 -2.14 0.06 1.69 3.76 -3.56%
  YoY % 206.67% -298.44% 70.09% -3,666.67% -96.45% -55.05% -
  Horiz. % 72.34% -67.82% -17.02% -56.91% 1.60% 44.95% 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 9.31 0.77 1.10 1.71 1.76 1.93 1.84 19.92%
  YoY % 1,109.09% -30.00% -35.67% -2.84% -8.81% 4.89% -
  Horiz. % 505.98% 41.85% 59.78% 92.93% 95.65% 104.89% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS