Highlights

[CAREPLS] YoY Quarter Result on 2018-06-30 [#2]

Stock [CAREPLS]: CAREPLUS GROUP BHD
Announcement Date 07-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -204.00%    YoY -     79.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
Revenue 80,452 80,551 53,305 45,197 12,407 11,086  -  28.43%
  YoY % -0.12% 51.11% 17.94% 264.29% 11.92% - -
  Horiz. % 725.71% 726.60% 480.83% 407.69% 111.92% 100.00% -
PBT 849 -2,645 1,996 3,811 2,162 1,002  -  -2.07%
  YoY % 132.10% -232.52% -47.63% 76.27% 115.77% - -
  Horiz. % 84.73% -263.97% 199.20% 380.34% 215.77% 100.00% -
Tax -276 -224 -315 -282 0 800  -  -
  YoY % -23.21% 28.89% -11.70% 0.00% 0.00% - -
  Horiz. % -34.50% -28.00% -39.38% -35.25% 0.00% 100.00% -
NP 573 -2,869 1,681 3,529 2,162 1,802  -  -13.47%
  YoY % 119.97% -270.67% -52.37% 63.23% 19.98% - -
  Horiz. % 31.80% -159.21% 93.29% 195.84% 119.98% 100.00% -
NP to SH -684 -3,412 60 1,720 2,297 1,802  -  -
  YoY % 79.95% -5,786.67% -96.51% -25.12% 27.47% - -
  Horiz. % -37.96% -189.35% 3.33% 95.45% 127.47% 100.00% -
Tax Rate 32.51 % - % 15.78 % 7.40 % - % -79.84 %  -  % -
  YoY % 0.00% 0.00% 113.24% 0.00% 0.00% - -
  Horiz. % -40.72% 0.00% -19.76% -9.27% 0.00% 100.00% -
Total Cost 79,879 83,420 51,624 41,668 10,245 9,284  -  31.22%
  YoY % -4.24% 61.59% 23.89% 306.72% 10.35% - -
  Horiz. % 860.39% 898.54% 556.05% 448.82% 110.35% 100.00% -
Net Worth 97,069 93,269 52,770 52,627 33,295 -  -  -
  YoY % 4.07% 76.75% 0.27% 58.06% 0.00% - -
  Horiz. % 291.53% 280.12% 158.49% 158.06% 100.00% - -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
Net Worth 97,069 93,269 52,770 52,627 33,295 -  -  -
  YoY % 4.07% 76.75% 0.27% 58.06% 0.00% - -
  Horiz. % 291.53% 280.12% 158.49% 158.06% 100.00% - -
NOSH 506,359 483,260 300,000 238,888 210,733 36,257  -  39.50%
  YoY % 4.78% 61.09% 25.58% 13.36% 481.21% - -
  Horiz. % 1,396.56% 1,332.85% 827.41% 658.87% 581.21% 100.00% -
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
NP Margin 0.71 % -3.56 % 3.15 % 7.81 % 17.43 % 16.25 %  -  % -32.65%
  YoY % 119.94% -213.02% -59.67% -55.19% 7.26% - -
  Horiz. % 4.37% -21.91% 19.38% 48.06% 107.26% 100.00% -
ROE -0.70 % -3.66 % 0.11 % 3.27 % 6.90 % - %  -  % -
  YoY % 80.87% -3,427.27% -96.64% -52.61% 0.00% - -
  Horiz. % -10.14% -53.04% 1.59% 47.39% 100.00% - -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
RPS 15.89 16.67 17.77 18.92 5.89 30.58  -  -7.93%
  YoY % -4.68% -6.19% -6.08% 221.22% -80.74% - -
  Horiz. % 51.96% 54.51% 58.11% 61.87% 19.26% 100.00% -
EPS -0.14 -0.71 0.02 0.72 1.09 4.97  -  -
  YoY % 80.28% -3,650.00% -97.22% -33.94% -78.07% - -
  Horiz. % -2.82% -14.29% 0.40% 14.49% 21.93% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1917 0.1930 0.1759 0.2203 0.1580 -  -  -
  YoY % -0.67% 9.72% -20.15% 39.43% 0.00% - -
  Horiz. % 121.33% 122.15% 111.33% 139.43% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 531,359
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
RPS 15.14 15.16 10.03 8.51 2.33 2.09  -  28.40%
  YoY % -0.13% 51.15% 17.86% 265.24% 11.48% - -
  Horiz. % 724.40% 725.36% 479.90% 407.18% 111.48% 100.00% -
EPS -0.13 -0.64 0.01 0.32 0.43 0.34  -  -
  YoY % 79.69% -6,500.00% -96.88% -25.58% 26.47% - -
  Horiz. % -38.24% -188.24% 2.94% 94.12% 126.47% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1827 0.1755 0.0993 0.0990 0.0627 -  -  -
  YoY % 4.10% 76.74% 0.30% 57.89% 0.00% - -
  Horiz. % 291.39% 279.90% 158.37% 157.89% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 -  -  -
Price 0.2300 0.4100 0.3350 0.7300 0.4750 0.0000  -  -
P/RPS 1.45 2.46 1.89 3.86 8.07 0.00  -  -
  YoY % -41.06% 30.16% -51.04% -52.17% 0.00% - -
  Horiz. % 17.97% 30.48% 23.42% 47.83% 100.00% - -
P/EPS -170.27 -58.07 1,675.00 101.39 43.58 0.00  -  -
  YoY % -193.22% -103.47% 1,552.04% 132.65% 0.00% - -
  Horiz. % -390.71% -133.25% 3,843.51% 232.65% 100.00% - -
EY -0.59 -1.72 0.06 0.99 2.29 0.00  -  -
  YoY % 65.70% -2,966.67% -93.94% -56.77% 0.00% - -
  Horiz. % -25.76% -75.11% 2.62% 43.23% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.20 2.12 1.90 3.31 3.01 0.00  -  -
  YoY % -43.40% 11.58% -42.60% 9.97% 0.00% - -
  Horiz. % 39.87% 70.43% 63.12% 109.97% 100.00% - -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 31/07/10  -  CAGR
Date 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 -  -  -
Price 0.2100 0.3300 0.3100 0.4250 0.2900 0.0000  -  -
P/RPS 1.32 1.98 1.74 2.25 4.93 0.00  -  -
  YoY % -33.33% 13.79% -22.67% -54.36% 0.00% - -
  Horiz. % 26.77% 40.16% 35.29% 45.64% 100.00% - -
P/EPS -155.46 -46.74 1,550.00 59.03 26.61 0.00  -  -
  YoY % -232.61% -103.02% 2,525.78% 121.83% 0.00% - -
  Horiz. % -584.22% -175.65% 5,824.88% 221.83% 100.00% - -
EY -0.64 -2.14 0.06 1.69 3.76 0.00  -  -
  YoY % 70.09% -3,666.67% -96.45% -55.05% 0.00% - -
  Horiz. % -17.02% -56.91% 1.60% 44.95% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.10 1.71 1.76 1.93 1.84 0.00  -  -
  YoY % -35.67% -2.84% -8.81% 4.89% 0.00% - -
  Horiz. % 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.
 


 

371  302  488  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H4O 0.41-0.045 
 TATGIAP 0.2350.00 
 MYEG 1.15+0.02 
 OCK 0.47+0.06 
 OCK-WA 0.125+0.06 
 SEACERA 0.210.00 
 ORION 0.105+0.005 
 A50CHIN-C26 0.32+0.01 
 PERMAJU 0.385+0.035 
 HSI-C3X 0.62+0.03 
Partners & Brokers