Highlights

[CARING] YoY Quarter Result on 2018-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     40.41%    YoY -     34.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 166,913 139,302 123,449 113,862 98,288 89,010 84,445 12.02%
  YoY % 19.82% 12.84% 8.42% 15.85% 10.42% 5.41% -
  Horiz. % 197.66% 164.96% 146.19% 134.84% 116.39% 105.41% 100.00%
PBT 7,661 9,734 7,172 5,137 2,867 2,956 3,569 13.57%
  YoY % -21.30% 35.72% 39.61% 79.18% -3.01% -17.18% -
  Horiz. % 214.65% 272.74% 200.95% 143.93% 80.33% 82.82% 100.00%
Tax -1,992 -2,628 -1,936 -1,438 -804 -828 -1,342 6.80%
  YoY % 24.20% -35.74% -34.63% -78.86% 2.90% 38.30% -
  Horiz. % 148.44% 195.83% 144.26% 107.15% 59.91% 61.70% 100.00%
NP 5,669 7,106 5,236 3,699 2,063 2,128 2,227 16.84%
  YoY % -20.22% 35.71% 41.55% 79.30% -3.05% -4.45% -
  Horiz. % 254.56% 319.08% 235.11% 166.10% 92.64% 95.55% 100.00%
NP to SH 4,956 5,740 4,274 2,764 1,915 2,090 1,820 18.16%
  YoY % -13.66% 34.30% 54.63% 44.33% -8.37% 14.84% -
  Horiz. % 272.31% 315.38% 234.84% 151.87% 105.22% 114.84% 100.00%
Tax Rate 26.00 % 27.00 % 26.99 % 27.99 % 28.04 % 28.01 % 37.60 % -5.96%
  YoY % -3.70% 0.04% -3.57% -0.18% 0.11% -25.51% -
  Horiz. % 69.15% 71.81% 71.78% 74.44% 74.57% 74.49% 100.00%
Total Cost 161,244 132,196 118,213 110,163 96,225 86,882 82,218 11.87%
  YoY % 21.97% 11.83% 7.31% 14.48% 10.75% 5.67% -
  Horiz. % 196.12% 160.79% 143.78% 133.99% 117.04% 105.67% 100.00%
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 13,062 10,885 6,531 3,265 - - 3,265 25.98%
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% 0.00% 0.00% 100.00%
Div Payout % 263.57 % 189.64 % 152.81 % 118.15 % - % - % 179.43 % 6.62%
  YoY % 38.98% 24.10% 29.34% 0.00% 0.00% 0.00% -
  Horiz. % 146.89% 105.69% 85.16% 65.85% 0.00% 0.00% 100.00%
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 3.40 % 5.10 % 4.24 % 3.25 % 2.10 % 2.39 % 2.64 % 4.30%
  YoY % -33.33% 20.28% 30.46% 54.76% -12.13% -9.47% -
  Horiz. % 128.79% 193.18% 160.61% 123.11% 79.55% 90.53% 100.00%
ROE 3.40 % 4.06 % 3.22 % 2.27 % 1.60 % 1.78 % 1.67 % 12.57%
  YoY % -16.26% 26.09% 41.85% 41.87% -10.11% 6.59% -
  Horiz. % 203.59% 243.11% 192.81% 135.93% 95.81% 106.59% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 76.67 63.99 56.70 52.30 45.15 40.89 38.79 12.02%
  YoY % 19.82% 12.86% 8.41% 15.84% 10.42% 5.41% -
  Horiz. % 197.65% 164.97% 146.17% 134.83% 116.40% 105.41% 100.00%
EPS 2.28 2.64 1.96 1.27 0.88 0.96 0.84 18.10%
  YoY % -13.64% 34.69% 54.33% 44.32% -8.33% 14.29% -
  Horiz. % 271.43% 314.29% 233.33% 151.19% 104.76% 114.29% 100.00%
DPS 6.00 5.00 3.00 1.50 0.00 0.00 1.50 25.98%
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 76.67 63.99 56.70 52.30 45.15 40.89 38.79 12.02%
  YoY % 19.82% 12.86% 8.41% 15.84% 10.42% 5.41% -
  Horiz. % 197.65% 164.97% 146.17% 134.83% 116.40% 105.41% 100.00%
EPS 2.28 2.64 1.96 1.27 0.88 0.96 0.84 18.10%
  YoY % -13.64% 34.69% 54.33% 44.32% -8.33% 14.29% -
  Horiz. % 271.43% 314.29% 233.33% 151.19% 104.76% 114.29% 100.00%
DPS 6.00 5.00 3.00 1.50 0.00 0.00 1.50 25.98%
  YoY % 20.00% 66.67% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 333.33% 200.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.6700 0.6500 0.6100 0.5600 0.5500 0.5400 0.5000 5.00%
  YoY % 3.08% 6.56% 8.93% 1.82% 1.85% 8.00% -
  Horiz. % 134.00% 130.00% 122.00% 112.00% 110.00% 108.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 2.5100 1.6500 1.9200 1.3500 2.0400 1.2600 1.8100 -
P/RPS 3.27 2.58 3.39 2.58 4.52 3.08 4.67 -5.76%
  YoY % 26.74% -23.89% 31.40% -42.92% 46.75% -34.05% -
  Horiz. % 70.02% 55.25% 72.59% 55.25% 96.79% 65.95% 100.00%
P/EPS 110.26 62.58 97.80 106.33 231.92 131.25 216.51 -10.63%
  YoY % 76.19% -36.01% -8.02% -54.15% 76.70% -39.38% -
  Horiz. % 50.93% 28.90% 45.17% 49.11% 107.12% 60.62% 100.00%
EY 0.91 1.60 1.02 0.94 0.43 0.76 0.46 12.04%
  YoY % -43.12% 56.86% 8.51% 118.60% -43.42% 65.22% -
  Horiz. % 197.83% 347.83% 221.74% 204.35% 93.48% 165.22% 100.00%
DY 2.39 3.03 1.56 1.11 0.00 0.00 0.83 19.27%
  YoY % -21.12% 94.23% 40.54% 0.00% 0.00% 0.00% -
  Horiz. % 287.95% 365.06% 187.95% 133.73% 0.00% 0.00% 100.00%
P/NAPS 3.75 2.54 3.15 2.41 3.71 2.33 3.62 0.59%
  YoY % 47.64% -19.37% 30.71% -35.04% 59.23% -35.64% -
  Horiz. % 103.59% 70.17% 87.02% 66.57% 102.49% 64.36% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 24/01/19 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 -
Price 2.5200 1.6800 1.9000 1.3600 1.9000 1.1900 2.0800 -
P/RPS 3.29 2.63 3.35 2.60 4.21 2.91 5.36 -7.81%
  YoY % 25.10% -21.49% 28.85% -38.24% 44.67% -45.71% -
  Horiz. % 61.38% 49.07% 62.50% 48.51% 78.54% 54.29% 100.00%
P/EPS 110.70 63.72 96.78 107.12 216.00 123.96 248.81 -12.62%
  YoY % 73.73% -34.16% -9.65% -50.41% 74.25% -50.18% -
  Horiz. % 44.49% 25.61% 38.90% 43.05% 86.81% 49.82% 100.00%
EY 0.90 1.57 1.03 0.93 0.46 0.81 0.40 14.46%
  YoY % -42.68% 52.43% 10.75% 102.17% -43.21% 102.50% -
  Horiz. % 225.00% 392.50% 257.50% 232.50% 115.00% 202.50% 100.00%
DY 2.38 2.98 1.58 1.10 0.00 0.00 0.72 22.04%
  YoY % -20.13% 88.61% 43.64% 0.00% 0.00% 0.00% -
  Horiz. % 330.56% 413.89% 219.44% 152.78% 0.00% 0.00% 100.00%
P/NAPS 3.76 2.58 3.11 2.43 3.45 2.20 4.16 -1.67%
  YoY % 45.74% -17.04% 27.98% -29.57% 56.82% -47.12% -
  Horiz. % 90.38% 62.02% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers