Highlights

[CARING] YoY Quarter Result on 2014-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     277.26%    YoY -     14.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Revenue 123,449 113,862 98,288 89,010 84,445 0  -  -
  YoY % 8.42% 15.85% 10.42% 5.41% 0.00% - -
  Horiz. % 146.19% 134.84% 116.39% 105.41% 100.00% - -
PBT 7,172 5,137 2,867 2,956 3,569 0  -  -
  YoY % 39.61% 79.18% -3.01% -17.18% 0.00% - -
  Horiz. % 200.95% 143.93% 80.33% 82.82% 100.00% - -
Tax -1,936 -1,438 -804 -828 -1,342 0  -  -
  YoY % -34.63% -78.86% 2.90% 38.30% 0.00% - -
  Horiz. % 144.26% 107.15% 59.91% 61.70% 100.00% - -
NP 5,236 3,699 2,063 2,128 2,227 0  -  -
  YoY % 41.55% 79.30% -3.05% -4.45% 0.00% - -
  Horiz. % 235.11% 166.10% 92.64% 95.55% 100.00% - -
NP to SH 4,274 2,764 1,915 2,090 1,820 0  -  -
  YoY % 54.63% 44.33% -8.37% 14.84% 0.00% - -
  Horiz. % 234.84% 151.87% 105.22% 114.84% 100.00% - -
Tax Rate 26.99 % 27.99 % 28.04 % 28.01 % 37.60 % - %  -  % -
  YoY % -3.57% -0.18% 0.11% -25.51% 0.00% - -
  Horiz. % 71.78% 74.44% 74.57% 74.49% 100.00% - -
Total Cost 118,213 110,163 96,225 86,882 82,218 0  -  -
  YoY % 7.31% 14.48% 10.75% 5.67% 0.00% - -
  Horiz. % 143.78% 133.99% 117.04% 105.67% 100.00% - -
Net Worth 132,800 121,915 119,738 117,561 108,853 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Div 6,531 3,265 - - 3,265 -  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 100.00% - -
Div Payout % 152.81 % 118.15 % - % - % 179.43 % - %  -  % -
  YoY % 29.34% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 85.16% 65.85% 0.00% 0.00% 100.00% - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Net Worth 132,800 121,915 119,738 117,561 108,853 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
NP Margin 4.24 % 3.25 % 2.10 % 2.39 % 2.64 % - %  -  % -
  YoY % 30.46% 54.76% -12.13% -9.47% 0.00% - -
  Horiz. % 160.61% 123.11% 79.55% 90.53% 100.00% - -
ROE 3.22 % 2.27 % 1.60 % 1.78 % 1.67 % - %  -  % -
  YoY % 41.85% 41.87% -10.11% 6.59% 0.00% - -
  Horiz. % 192.81% 135.93% 95.81% 106.59% 100.00% - -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
RPS 56.70 52.30 45.15 40.89 38.79 -  -  -
  YoY % 8.41% 15.84% 10.42% 5.41% 0.00% - -
  Horiz. % 146.17% 134.83% 116.40% 105.41% 100.00% - -
EPS 1.96 1.27 0.88 0.96 0.84 0.00  -  -
  YoY % 54.33% 44.32% -8.33% 14.29% 0.00% - -
  Horiz. % 233.33% 151.19% 104.76% 114.29% 100.00% - -
DPS 3.00 1.50 0.00 0.00 1.50 0.00  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
RPS 56.70 52.30 45.15 40.89 38.79 -  -  -
  YoY % 8.41% 15.84% 10.42% 5.41% 0.00% - -
  Horiz. % 146.17% 134.83% 116.40% 105.41% 100.00% - -
EPS 1.96 1.27 0.88 0.96 0.84 0.00  -  -
  YoY % 54.33% 44.32% -8.33% 14.29% 0.00% - -
  Horiz. % 233.33% 151.19% 104.76% 114.29% 100.00% - -
DPS 3.00 1.50 0.00 0.00 1.50 0.00  -  -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 200.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000 -  -  -
  YoY % 8.93% 1.82% 1.85% 8.00% 0.00% - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -  -  -
Price 1.9200 1.3500 2.0400 1.2600 1.8100 0.0000  -  -
P/RPS 3.39 2.58 4.52 3.08 4.67 0.00  -  -
  YoY % 31.40% -42.92% 46.75% -34.05% 0.00% - -
  Horiz. % 72.59% 55.25% 96.79% 65.95% 100.00% - -
P/EPS 97.80 106.33 231.92 131.25 216.51 0.00  -  -
  YoY % -8.02% -54.15% 76.70% -39.38% 0.00% - -
  Horiz. % 45.17% 49.11% 107.12% 60.62% 100.00% - -
EY 1.02 0.94 0.43 0.76 0.46 0.00  -  -
  YoY % 8.51% 118.60% -43.42% 65.22% 0.00% - -
  Horiz. % 221.74% 204.35% 93.48% 165.22% 100.00% - -
DY 1.56 1.11 0.00 0.00 0.83 0.00  -  -
  YoY % 40.54% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 187.95% 133.73% 0.00% 0.00% 100.00% - -
P/NAPS 3.15 2.41 3.71 2.33 3.62 0.00  -  -
  YoY % 30.71% -35.04% 59.23% -35.64% 0.00% - -
  Horiz. % 87.02% 66.57% 102.49% 64.36% 100.00% - -
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12  -  CAGR
Date 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 -  -  -
Price 1.9000 1.3600 1.9000 1.1900 2.0800 0.0000  -  -
P/RPS 3.35 2.60 4.21 2.91 5.36 0.00  -  -
  YoY % 28.85% -38.24% 44.67% -45.71% 0.00% - -
  Horiz. % 62.50% 48.51% 78.54% 54.29% 100.00% - -
P/EPS 96.78 107.12 216.00 123.96 248.81 0.00  -  -
  YoY % -9.65% -50.41% 74.25% -50.18% 0.00% - -
  Horiz. % 38.90% 43.05% 86.81% 49.82% 100.00% - -
EY 1.03 0.93 0.46 0.81 0.40 0.00  -  -
  YoY % 10.75% 102.17% -43.21% 102.50% 0.00% - -
  Horiz. % 257.50% 232.50% 115.00% 202.50% 100.00% - -
DY 1.58 1.10 0.00 0.00 0.72 0.00  -  -
  YoY % 43.64% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 219.44% 152.78% 0.00% 0.00% 100.00% - -
P/NAPS 3.11 2.43 3.45 2.20 4.16 0.00  -  -
  YoY % 27.98% -29.57% 56.82% -47.12% 0.00% - -
  Horiz. % 74.76% 58.41% 82.93% 52.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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
Partners & Brokers