Highlights

[CARING] YoY Quarter Result on 2018-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     13.63%    YoY -     34.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 153,128 129,347 119,499 108,330 95,407 88,641 0 -
  YoY % 18.39% 8.24% 10.31% 13.55% 7.63% 0.00% -
  Horiz. % 172.75% 145.92% 134.81% 122.21% 107.63% 100.00% -
PBT 6,746 6,313 5,596 4,876 3,631 2,873 0 -
  YoY % 6.86% 12.81% 14.77% 34.29% 26.38% 0.00% -
  Horiz. % 234.81% 219.74% 194.78% 169.72% 126.38% 100.00% -
Tax -967 37 -584 -1,621 -1,319 -1,510 0 -
  YoY % -2,713.51% 106.34% 63.97% -22.90% 12.65% 0.00% -
  Horiz. % 64.04% -2.45% 38.68% 107.35% 87.35% 100.00% -
NP 5,779 6,350 5,012 3,255 2,312 1,363 0 -
  YoY % -8.99% 26.70% 53.98% 40.79% 69.63% 0.00% -
  Horiz. % 423.99% 465.88% 367.72% 238.81% 169.63% 100.00% -
NP to SH 5,225 5,868 4,360 2,739 2,628 1,275 0 -
  YoY % -10.96% 34.59% 59.18% 4.22% 106.12% 0.00% -
  Horiz. % 409.80% 460.24% 341.96% 214.82% 206.12% 100.00% -
Tax Rate 14.33 % -0.59 % 10.44 % 33.24 % 36.33 % 52.56 % - % -
  YoY % 2,528.81% -105.65% -68.59% -8.51% -30.88% 0.00% -
  Horiz. % 27.26% -1.12% 19.86% 63.24% 69.12% 100.00% -
Total Cost 147,349 122,997 114,487 105,075 93,095 87,278 0 -
  YoY % 19.80% 7.43% 8.96% 12.87% 6.66% 0.00% -
  Horiz. % 168.83% 140.93% 131.18% 120.39% 106.66% 100.00% -
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div - 10,885 6,531 3,265 4,354 3,265 - -
  YoY % 0.00% 66.67% 100.00% -25.00% 33.33% 0.00% -
  Horiz. % 0.00% 333.33% 200.00% 100.00% 133.33% 100.00% -
Div Payout % - % 185.50 % 149.80 % 119.23 % 165.68 % 256.13 % - % -
  YoY % 0.00% 23.83% 25.64% -28.04% -35.31% 0.00% -
  Horiz. % 0.00% 72.42% 58.49% 46.55% 64.69% 100.00% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207 - -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
NOSH 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% -
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 3.77 % 4.91 % 4.19 % 3.00 % 2.42 % 1.54 % - % -
  YoY % -23.22% 17.18% 39.67% 23.97% 57.14% 0.00% -
  Horiz. % 244.81% 318.83% 272.08% 194.81% 157.14% 100.00% -
ROE 3.43 % 4.08 % 3.34 % 2.25 % 2.19 % 1.13 % - % -
  YoY % -15.93% 22.16% 48.44% 2.74% 93.81% 0.00% -
  Horiz. % 303.54% 361.06% 295.58% 199.12% 193.81% 100.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 70.34 59.41 54.89 49.76 43.82 40.72 - -
  YoY % 18.40% 8.23% 10.31% 13.56% 7.61% 0.00% -
  Horiz. % 172.74% 145.90% 134.80% 122.20% 107.61% 100.00% -
EPS 2.40 2.70 2.00 1.26 1.21 0.59 0.00 -
  YoY % -11.11% 35.00% 58.73% 4.13% 105.08% 0.00% -
  Horiz. % 406.78% 457.63% 338.98% 213.56% 205.08% 100.00% -
DPS 0.00 5.00 3.00 1.50 2.00 1.50 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% 33.33% 0.00% -
  Horiz. % 0.00% 333.33% 200.00% 100.00% 133.33% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,706
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 70.34 59.41 54.89 49.76 43.82 40.72 - -
  YoY % 18.40% 8.23% 10.31% 13.56% 7.61% 0.00% -
  Horiz. % 172.74% 145.90% 134.80% 122.20% 107.61% 100.00% -
EPS 2.40 2.70 2.00 1.26 1.21 0.59 0.00 -
  YoY % -11.11% 35.00% 58.73% 4.13% 105.08% 0.00% -
  Horiz. % 406.78% 457.63% 338.98% 213.56% 205.08% 100.00% -
DPS 0.00 5.00 3.00 1.50 2.00 1.50 0.00 -
  YoY % 0.00% 66.67% 100.00% -25.00% 33.33% 0.00% -
  Horiz. % 0.00% 333.33% 200.00% 100.00% 133.33% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 -
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% 0.00% -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - -
Price 1.9200 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000 -
P/RPS 2.73 2.61 3.30 3.52 2.28 5.18 0.00 -
  YoY % 4.60% -20.91% -6.25% 54.39% -55.98% 0.00% -
  Horiz. % 52.70% 50.39% 63.71% 67.95% 44.02% 100.00% -
P/EPS 80.00 57.51 90.38 139.10 82.84 360.28 0.00 -
  YoY % 39.11% -36.37% -35.03% 67.91% -77.01% 0.00% -
  Horiz. % 22.20% 15.96% 25.09% 38.61% 22.99% 100.00% -
EY 1.25 1.74 1.11 0.72 1.21 0.28 0.00 -
  YoY % -28.16% 56.76% 54.17% -40.50% 332.14% 0.00% -
  Horiz. % 446.43% 621.43% 396.43% 257.14% 432.14% 100.00% -
DY 0.00 3.23 1.66 0.86 2.00 0.71 0.00 -
  YoY % 0.00% 94.58% 93.02% -57.00% 181.69% 0.00% -
  Horiz. % 0.00% 454.93% 233.80% 121.13% 281.69% 100.00% -
P/NAPS 2.74 2.35 3.02 3.13 1.82 4.06 0.00 -
  YoY % 16.60% -22.19% -3.51% 71.98% -55.17% 0.00% -
  Horiz. % 67.49% 57.88% 74.38% 77.09% 44.83% 100.00% -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 - -
Price 1.9000 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000 -
P/RPS 2.70 2.78 3.10 3.36 2.51 5.26 0.00 -
  YoY % -2.88% -10.32% -7.74% 33.86% -52.28% 0.00% -
  Horiz. % 51.33% 52.85% 58.94% 63.88% 47.72% 100.00% -
P/EPS 79.17 61.22 84.89 132.74 91.13 365.41 0.00 -
  YoY % 29.32% -27.88% -36.05% 45.66% -75.06% 0.00% -
  Horiz. % 21.67% 16.75% 23.23% 36.33% 24.94% 100.00% -
EY 1.26 1.63 1.18 0.75 1.10 0.27 0.00 -
  YoY % -22.70% 38.14% 57.33% -31.82% 307.41% 0.00% -
  Horiz. % 466.67% 603.70% 437.04% 277.78% 407.41% 100.00% -
DY 0.00 3.03 1.76 0.90 1.82 0.70 0.00 -
  YoY % 0.00% 72.16% 95.56% -50.55% 160.00% 0.00% -
  Horiz. % 0.00% 432.86% 251.43% 128.57% 260.00% 100.00% -
P/NAPS 2.71 2.50 2.83 2.98 2.00 4.12 0.00 -
  YoY % 8.40% -11.66% -5.03% 49.00% -51.46% 0.00% -
  Horiz. % 65.78% 60.68% 68.69% 72.33% 48.54% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers