Highlights

[CARING] YoY TTM 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 -     46.79%    YoY -     60.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 554,953 498,677 448,788 397,637 389,646 359,933 166,413 27.22%
  YoY % 11.29% 11.12% 12.86% 2.05% 8.26% 116.29% -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 234.14% 216.29% 100.00%
PBT 33,530 28,849 21,232 10,476 10,986 17,741 12,675 21.46%
  YoY % 16.23% 35.88% 102.67% -4.64% -38.08% 39.97% -
  Horiz. % 264.54% 227.61% 167.51% 82.65% 86.67% 139.97% 100.00%
Tax -7,312 -6,863 -6,201 -2,931 -3,378 -5,673 -3,619 15.09%
  YoY % -6.54% -10.68% -111.57% 13.23% 40.45% -56.76% -
  Horiz. % 202.04% 189.64% 171.35% 80.99% 93.34% 156.76% 100.00%
NP 26,218 21,986 15,031 7,545 7,608 12,068 9,056 23.68%
  YoY % 19.25% 46.27% 99.22% -0.83% -36.96% 33.26% -
  Horiz. % 289.51% 242.78% 165.98% 83.31% 84.01% 133.26% 100.00%
NP to SH 21,369 17,052 11,508 6,166 7,178 11,516 8,439 20.41%
  YoY % 25.32% 48.18% 86.64% -14.10% -37.67% 36.46% -
  Horiz. % 253.22% 202.06% 136.37% 73.07% 85.06% 136.46% 100.00%
Tax Rate 21.81 % 23.79 % 29.21 % 27.98 % 30.75 % 31.98 % 28.55 % -5.24%
  YoY % -8.32% -18.56% 4.40% -9.01% -3.85% 12.01% -
  Horiz. % 76.39% 83.33% 102.31% 98.00% 107.71% 112.01% 100.00%
Total Cost 528,735 476,691 433,757 390,092 382,038 347,865 157,357 27.41%
  YoY % 10.92% 9.90% 11.19% 2.11% 9.82% 121.07% -
  Horiz. % 336.01% 302.94% 275.65% 247.90% 242.78% 221.07% 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 21,770 13,062 6,531 0 4,343 3,265 3,265 46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 33.02% 0.00% -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 133.02% 100.00% 100.00%
Div Payout % 101.88 % 76.60 % 56.75 % - % 60.52 % 28.36 % 38.70 % 21.35%
  YoY % 33.00% 34.98% 0.00% 0.00% 113.40% -26.72% -
  Horiz. % 263.26% 197.93% 146.64% 0.00% 156.38% 73.28% 100.00%
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 4.72 % 4.41 % 3.35 % 1.90 % 1.95 % 3.35 % 5.44 % -2.80%
  YoY % 7.03% 31.64% 76.32% -2.56% -41.79% -38.42% -
  Horiz. % 86.76% 81.07% 61.58% 34.93% 35.85% 61.58% 100.00%
ROE 14.43 % 12.43 % 9.27 % 5.15 % - % 9.80 % 7.31 % 14.56%
  YoY % 16.09% 34.09% 80.00% 0.00% 0.00% 34.06% -
  Horiz. % 197.40% 170.04% 126.81% 70.45% 0.00% 134.06% 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 254.91 229.06 206.14 182.65 178.98 165.33 76.44 27.22%
  YoY % 11.29% 11.12% 12.86% 2.05% 8.26% 116.29% -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 234.14% 216.29% 100.00%
EPS 9.82 7.83 5.29 2.83 3.30 5.29 3.88 20.40%
  YoY % 25.42% 48.02% 86.93% -14.24% -37.62% 36.34% -
  Horiz. % 253.09% 201.80% 136.34% 72.94% 85.05% 136.34% 100.00%
DPS 10.00 6.00 3.00 0.00 2.00 1.50 1.50 46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 133.33% 100.00% 100.00%
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 - 217,706
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 254.91 229.06 206.14 182.65 178.98 165.33 76.44 27.22%
  YoY % 11.29% 11.12% 12.86% 2.05% 8.26% 116.29% -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 234.14% 216.29% 100.00%
EPS 9.82 7.83 5.29 2.83 3.30 5.29 3.88 20.40%
  YoY % 25.42% 48.02% 86.93% -14.24% -37.62% 36.34% -
  Horiz. % 253.09% 201.80% 136.34% 72.94% 85.05% 136.34% 100.00%
DPS 10.00 6.00 3.00 0.00 2.00 1.50 1.50 46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 133.33% 100.00% 100.00%
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 0.77 0.73 0.66 1.10 1.12 0.78 2.56 -21.35%
  YoY % 5.48% 10.61% -40.00% -1.79% 43.59% -69.53% -
  Horiz. % 30.08% 28.52% 25.78% 42.97% 43.75% 30.47% 100.00%
P/EPS 20.07 21.32 25.92 70.62 60.66 24.39 50.56 -16.86%
  YoY % -5.86% -17.75% -63.30% 16.42% 148.71% -51.76% -
  Horiz. % 39.70% 42.17% 51.27% 139.68% 119.98% 48.24% 100.00%
EY 4.98 4.69 3.86 1.42 1.65 4.10 1.98 20.25%
  YoY % 6.18% 21.50% 171.83% -13.94% -59.76% 107.07% -
  Horiz. % 251.52% 236.87% 194.95% 71.72% 83.33% 207.07% 100.00%
DY 5.08 3.59 2.19 0.00 1.00 1.16 0.77 45.81%
  YoY % 41.50% 63.93% 0.00% 0.00% -13.79% 50.65% -
  Horiz. % 659.74% 466.23% 284.42% 0.00% 129.87% 150.65% 100.00%
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 - -
Price 1.9300 1.5800 1.4800 1.8000 0.0000 1.2000 0.0000 -
P/RPS 0.76 0.69 0.72 0.99 0.00 0.73 0.00 -
  YoY % 10.14% -4.17% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 104.11% 94.52% 98.63% 135.62% 0.00% 100.00% -
P/EPS 19.66 20.17 28.00 63.55 0.00 22.69 0.00 -
  YoY % -2.53% -27.96% -55.94% 0.00% 0.00% 0.00% -
  Horiz. % 86.65% 88.89% 123.40% 280.08% 0.00% 100.00% -
EY 5.09 4.96 3.57 1.57 0.00 4.41 0.00 -
  YoY % 2.62% 38.94% 127.39% 0.00% 0.00% 0.00% -
  Horiz. % 115.42% 112.47% 80.95% 35.60% 0.00% 100.00% -
DY 5.18 3.80 2.03 0.00 0.00 1.25 0.00 -
  YoY % 36.32% 87.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 414.40% 304.00% 162.40% 0.00% 0.00% 100.00% -
P/NAPS 2.84 2.51 2.60 3.27 0.00 2.22 0.00 -
  YoY % 13.15% -3.46% -20.49% 0.00% 0.00% 0.00% -
  Horiz. % 127.93% 113.06% 117.12% 147.30% 0.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers