Highlights

[CARING] YoY TTM Result on 2015-02-28 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     9.28%    YoY -     36.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
Revenue 448,788 389,646 397,637 359,933 166,413  -   -  39.15%
  YoY % 15.18% -2.01% 10.48% 116.29% - - -
  Horiz. % 269.68% 234.14% 238.95% 216.29% 100.00% - -
PBT 21,232 10,986 10,476 17,741 12,675  -   -  18.74%
  YoY % 93.26% 4.87% -40.95% 39.97% - - -
  Horiz. % 167.51% 86.67% 82.65% 139.97% 100.00% - -
Tax -6,201 -3,378 -2,931 -5,673 -3,619  -   -  19.64%
  YoY % -83.57% -15.25% 48.33% -56.76% - - -
  Horiz. % 171.35% 93.34% 80.99% 156.76% 100.00% - -
NP 15,031 7,608 7,545 12,068 9,056  -   -  18.38%
  YoY % 97.57% 0.83% -37.48% 33.26% - - -
  Horiz. % 165.98% 84.01% 83.31% 133.26% 100.00% - -
NP to SH 11,508 7,178 6,166 11,516 8,439  -   -  10.88%
  YoY % 60.32% 16.41% -46.46% 36.46% - - -
  Horiz. % 136.37% 85.06% 73.07% 136.46% 100.00% - -
Tax Rate 29.21 % 30.75 % 27.98 % 31.98 % 28.55 %  -  %  -  % 0.76%
  YoY % -5.01% 9.90% -12.51% 12.01% - - -
  Horiz. % 102.31% 107.71% 98.00% 112.01% 100.00% - -
Total Cost 433,757 382,038 390,092 347,865 157,357  -   -  40.17%
  YoY % 13.54% -2.06% 12.14% 121.07% - - -
  Horiz. % 275.65% 242.78% 247.90% 221.07% 100.00% - -
Net Worth 124,092 - 119,738 117,561 115,384  -   -  2.45%
  YoY % 0.00% 0.00% 1.85% 1.89% - - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
Div 6,531 4,343 0 3,265 3,265  -   -  25.97%
  YoY % 50.36% 0.00% 0.00% 0.00% - - -
  Horiz. % 200.00% 133.02% 0.00% 100.00% 100.00% - -
Div Payout % 56.75 % 60.52 % - % 28.36 % 38.70 %  -  %  -  % 13.60%
  YoY % -6.23% 0.00% 0.00% -26.72% - - -
  Horiz. % 146.64% 156.38% 0.00% 73.28% 100.00% - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
Net Worth 124,092 - 119,738 117,561 115,384  -   -  2.45%
  YoY % 0.00% 0.00% 1.85% 1.89% - - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
NP Margin 3.35 % 1.95 % 1.90 % 3.35 % 5.44 %  -  %  -  % -14.91%
  YoY % 71.79% 2.63% -43.28% -38.42% - - -
  Horiz. % 61.58% 35.85% 34.93% 61.58% 100.00% - -
ROE 9.27 % - % 5.15 % 9.80 % 7.31 %  -  %  -  % 8.23%
  YoY % 0.00% 0.00% -47.45% 34.06% - - -
  Horiz. % 126.81% 0.00% 70.45% 134.06% 100.00% - -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
RPS 206.14 178.98 182.65 165.33 76.44  -   -  39.15%
  YoY % 15.17% -2.01% 10.48% 116.29% - - -
  Horiz. % 269.68% 234.14% 238.95% 216.29% 100.00% - -
EPS 5.29 3.30 2.83 5.29 3.88  -   -  10.88%
  YoY % 60.30% 16.61% -46.50% 36.34% - - -
  Horiz. % 136.34% 85.05% 72.94% 136.34% 100.00% - -
DPS 3.00 2.00 0.00 1.50 1.50  -   -  25.97%
  YoY % 50.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 200.00% 133.33% 0.00% 100.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300  -   -  2.45%
  YoY % 0.00% 0.00% 1.85% 1.89% - - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
RPS 206.14 178.98 182.65 165.33 76.44  -   -  39.15%
  YoY % 15.17% -2.01% 10.48% 116.29% - - -
  Horiz. % 269.68% 234.14% 238.95% 216.29% 100.00% - -
EPS 5.29 3.30 2.83 5.29 3.88  -   -  10.88%
  YoY % 60.30% 16.61% -46.50% 36.34% - - -
  Horiz. % 136.34% 85.05% 72.94% 136.34% 100.00% - -
DPS 3.00 2.00 0.00 1.50 1.50  -   -  25.97%
  YoY % 50.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 200.00% 133.33% 0.00% 100.00% 100.00% - -
NAPS 0.5700 - 0.5500 0.5400 0.5300  -   -  2.45%
  YoY % 0.00% 0.00% 1.85% 1.89% - - -
  Horiz. % 107.55% 0.00% 103.77% 101.89% 100.00% - -
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14  -   -  -
Price 1.3700 2.0000 2.0000 1.2900 1.9600  -   -  -
P/RPS 0.66 1.12 1.10 0.78 2.56  -   -  -36.33%
  YoY % -41.07% 1.82% 41.03% -69.53% - - -
  Horiz. % 25.78% 43.75% 42.97% 30.47% 100.00% - -
P/EPS 25.92 60.66 70.62 24.39 50.56  -   -  -19.95%
  YoY % -57.27% -14.10% 189.54% -51.76% - - -
  Horiz. % 51.27% 119.98% 139.68% 48.24% 100.00% - -
EY 3.86 1.65 1.42 4.10 1.98  -   -  24.90%
  YoY % 133.94% 16.20% -65.37% 107.07% - - -
  Horiz. % 194.95% 83.33% 71.72% 207.07% 100.00% - -
DY 2.19 1.00 0.00 1.16 0.77  -   -  41.64%
  YoY % 119.00% 0.00% 0.00% 50.65% - - -
  Horiz. % 284.42% 129.87% 0.00% 150.65% 100.00% - -
P/NAPS 2.40 0.00 3.64 2.39 3.70  -   -  -13.42%
  YoY % 0.00% 0.00% 52.30% -35.41% - - -
  Horiz. % 64.86% 0.00% 98.38% 64.59% 100.00% - -
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14  -   -  CAGR
Date 28/04/17 - 27/04/16 28/04/15 -  -   -  -
Price 1.4800 0.0000 1.8000 1.2000 0.0000  -   -  -
P/RPS 0.72 0.00 0.99 0.73 0.00  -   -  -
  YoY % 0.00% 0.00% 35.62% 0.00% - - -
  Horiz. % 98.63% 0.00% 135.62% 100.00% - - -
P/EPS 28.00 0.00 63.55 22.69 0.00  -   -  -
  YoY % 0.00% 0.00% 180.08% 0.00% - - -
  Horiz. % 123.40% 0.00% 280.08% 100.00% - - -
EY 3.57 0.00 1.57 4.41 0.00  -   -  -
  YoY % 0.00% 0.00% -64.40% 0.00% - - -
  Horiz. % 80.95% 0.00% 35.60% 100.00% - - -
DY 2.03 0.00 0.00 1.25 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 162.40% 0.00% 0.00% 100.00% - - -
P/NAPS 2.60 0.00 3.27 2.22 0.00  -   -  -
  YoY % 0.00% 0.00% 47.30% 0.00% - - -
  Horiz. % 117.12% 0.00% 147.30% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers