Highlights

[CARING] YoY Quarter Result on 2017-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 28-Feb-2017  [#3]
Profit Trend QoQ -     91.17%    YoY -     226.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 143,363 130,483 115,658 103,398 103,398 93,887 81,968 11.82%
  YoY % 9.87% 12.82% 11.86% 0.00% 10.13% 14.54% -
  Horiz. % 174.90% 159.19% 141.10% 126.14% 126.14% 114.54% 100.00%
PBT 10,983 10,146 9,694 3,121 3,121 10,840 9,106 3.82%
  YoY % 8.25% 4.66% 210.61% 0.00% -71.21% 19.04% -
  Horiz. % 120.61% 111.42% 106.46% 34.27% 34.27% 119.04% 100.00%
Tax -2,966 -2,740 -2,715 -872 -872 -3,035 -2,277 5.43%
  YoY % -8.25% -0.92% -211.35% 0.00% 71.27% -33.29% -
  Horiz. % 130.26% 120.33% 119.24% 38.30% 38.30% 133.29% 100.00%
NP 8,017 7,406 6,979 2,249 2,249 7,805 6,829 3.26%
  YoY % 8.25% 6.12% 210.32% 0.00% -71.19% 14.29% -
  Horiz. % 117.40% 108.45% 102.20% 32.93% 32.93% 114.29% 100.00%
NP to SH 5,673 5,164 5,284 1,616 1,616 7,597 6,619 -3.04%
  YoY % 9.86% -2.27% 226.98% 0.00% -78.73% 14.78% -
  Horiz. % 85.71% 78.02% 79.83% 24.41% 24.41% 114.78% 100.00%
Tax Rate 27.01 % 27.01 % 28.01 % 27.94 % 27.94 % 28.00 % 25.01 % 1.55%
  YoY % 0.00% -3.57% 0.25% 0.00% -0.21% 11.96% -
  Horiz. % 108.00% 108.00% 112.00% 111.72% 111.72% 111.96% 100.00%
Total Cost 135,346 123,077 108,679 101,149 101,149 86,082 75,139 12.48%
  YoY % 9.97% 13.25% 7.44% 0.00% 17.50% 14.56% -
  Horiz. % 180.13% 163.80% 144.64% 134.62% 134.62% 114.56% 100.00%
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 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
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 148,040 137,155 124,092 119,738 - 117,561 115,384 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 -
  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% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 5.59 % 5.68 % 6.03 % 2.18 % 2.18 % 8.31 % 8.33 % -7.66%
  YoY % -1.58% -5.80% 176.61% 0.00% -73.77% -0.24% -
  Horiz. % 67.11% 68.19% 72.39% 26.17% 26.17% 99.76% 100.00%
ROE 3.83 % 3.77 % 4.26 % 1.35 % - % 6.46 % 5.74 % -7.77%
  YoY % 1.59% -11.50% 215.56% 0.00% 0.00% 12.54% -
  Horiz. % 66.72% 65.68% 74.22% 23.52% 0.00% 112.54% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 65.85 59.94 53.13 47.49 47.49 43.13 37.65 11.82%
  YoY % 9.86% 12.82% 11.88% 0.00% 10.11% 14.56% -
  Horiz. % 174.90% 159.20% 141.12% 126.14% 126.14% 114.56% 100.00%
EPS 2.61 2.37 2.43 0.74 0.74 3.49 3.04 -3.00%
  YoY % 10.13% -2.47% 228.38% 0.00% -78.80% 14.80% -
  Horiz. % 85.86% 77.96% 79.93% 24.34% 24.34% 114.80% 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 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 65.85 59.94 53.13 47.49 47.49 43.13 37.65 11.82%
  YoY % 9.86% 12.82% 11.88% 0.00% 10.11% 14.56% -
  Horiz. % 174.90% 159.20% 141.12% 126.14% 126.14% 114.56% 100.00%
EPS 2.61 2.37 2.43 0.74 0.74 3.49 3.04 -3.00%
  YoY % 10.13% -2.47% 228.38% 0.00% -78.80% 14.80% -
  Horiz. % 85.86% 77.96% 79.93% 24.34% 24.34% 114.80% 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 0.6800 0.6300 0.5700 0.5500 - 0.5400 0.5300 5.11%
  YoY % 7.94% 10.53% 3.64% 0.00% 0.00% 1.89% -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 0.00% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 1.9700 1.6700 1.3700 2.0000 2.0000 1.2900 1.9600 -
P/RPS 2.99 2.79 2.58 4.21 4.21 2.99 5.21 -10.51%
  YoY % 7.17% 8.14% -38.72% 0.00% 40.80% -42.61% -
  Horiz. % 57.39% 53.55% 49.52% 80.81% 80.81% 57.39% 100.00%
P/EPS 75.60 70.40 56.45 269.44 269.44 36.97 64.47 3.23%
  YoY % 7.39% 24.71% -79.05% 0.00% 628.81% -42.66% -
  Horiz. % 117.26% 109.20% 87.56% 417.93% 417.93% 57.34% 100.00%
EY 1.32 1.42 1.77 0.37 0.37 2.71 1.55 -3.16%
  YoY % -7.04% -19.77% 378.38% 0.00% -86.35% 74.84% -
  Horiz. % 85.16% 91.61% 114.19% 23.87% 23.87% 174.84% 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 2.90 2.65 2.40 3.64 0.00 2.39 3.70 -4.75%
  YoY % 9.43% 10.42% -34.07% 0.00% 0.00% -35.41% -
  Horiz. % 78.38% 71.62% 64.86% 98.38% 0.00% 64.59% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 25/04/19 25/04/18 28/04/17 27/04/16 - 28/04/15 25/04/14 -
Price 1.9300 1.5800 1.4800 1.8000 0.0000 1.2000 1.9900 -
P/RPS 2.93 2.64 2.79 3.79 0.00 2.78 5.29 -11.14%
  YoY % 10.98% -5.38% -26.39% 0.00% 0.00% -47.45% -
  Horiz. % 55.39% 49.91% 52.74% 71.64% 0.00% 52.55% 100.00%
P/EPS 74.07 66.61 60.98 242.49 0.00 34.39 65.45 2.50%
  YoY % 11.20% 9.23% -74.85% 0.00% 0.00% -47.46% -
  Horiz. % 113.17% 101.77% 93.17% 370.50% 0.00% 52.54% 100.00%
EY 1.35 1.50 1.64 0.41 0.00 2.91 1.53 -2.47%
  YoY % -10.00% -8.54% 300.00% 0.00% 0.00% 90.20% -
  Horiz. % 88.24% 98.04% 107.19% 26.80% 0.00% 190.20% 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 2.84 2.51 2.60 3.27 0.00 2.22 3.75 -5.40%
  YoY % 13.15% -3.46% -20.49% 0.00% 0.00% -40.80% -
  Horiz. % 75.73% 66.93% 69.33% 87.20% 0.00% 59.20% 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.
 


 

167  170  481  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.25-0.005 
 HSI-C5P 0.345+0.005 
 HSI-H6Q 0.285-0.015 
 VS 1.120.00 
 IMPIANA 0.045+0.005 
 HSI-H6N 0.07-0.005 
 KOMARK 0.310.00 
 KHEESAN 0.360.00 
 FOCUS 0.17+0.01 
Partners & Brokers