Highlights

[CARING] YoY TTM Result on 2016-02-29 [#3]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 29-Feb-2016  [#3]
Profit Trend QoQ -     -14.10%    YoY -     -46.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14  -  CAGR
Revenue 554,953 498,677 448,788 397,637 359,933 166,413  -  27.22%
  YoY % 11.29% 11.12% 12.86% 10.48% 116.29% - -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 216.29% 100.00% -
PBT 33,530 28,849 21,232 10,476 17,741 12,675  -  21.46%
  YoY % 16.23% 35.88% 102.67% -40.95% 39.97% - -
  Horiz. % 264.54% 227.61% 167.51% 82.65% 139.97% 100.00% -
Tax -7,312 -6,863 -6,201 -2,931 -5,673 -3,619  -  15.09%
  YoY % -6.54% -10.68% -111.57% 48.33% -56.76% - -
  Horiz. % 202.04% 189.64% 171.35% 80.99% 156.76% 100.00% -
NP 26,218 21,986 15,031 7,545 12,068 9,056  -  23.68%
  YoY % 19.25% 46.27% 99.22% -37.48% 33.26% - -
  Horiz. % 289.51% 242.78% 165.98% 83.31% 133.26% 100.00% -
NP to SH 21,369 17,052 11,508 6,166 11,516 8,439  -  20.41%
  YoY % 25.32% 48.18% 86.64% -46.46% 36.46% - -
  Horiz. % 253.22% 202.06% 136.37% 73.07% 136.46% 100.00% -
Tax Rate 21.81 % 23.79 % 29.21 % 27.98 % 31.98 % 28.55 %  -  % -5.24%
  YoY % -8.32% -18.56% 4.40% -12.51% 12.01% - -
  Horiz. % 76.39% 83.33% 102.31% 98.00% 112.01% 100.00% -
Total Cost 528,735 476,691 433,757 390,092 347,865 157,357  -  27.41%
  YoY % 10.92% 9.90% 11.19% 12.14% 121.07% - -
  Horiz. % 336.01% 302.94% 275.65% 247.90% 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% 1.85% 1.89% - -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 101.89% 100.00% -
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14  -  CAGR
Div 21,770 13,062 6,531 0 3,265 3,265  -  46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% - -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 100.00% 100.00% -
Div Payout % 101.88 % 76.60 % 56.75 % - % 28.36 % 38.70 %  -  % 21.35%
  YoY % 33.00% 34.98% 0.00% 0.00% -26.72% - -
  Horiz. % 263.26% 197.93% 146.64% 0.00% 73.28% 100.00% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 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% 1.85% 1.89% - -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 101.89% 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% - -
  Horiz. % 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 28/02/15 28/02/14  -  CAGR
NP Margin 4.72 % 4.41 % 3.35 % 1.90 % 3.35 % 5.44 %  -  % -2.80%
  YoY % 7.03% 31.64% 76.32% -43.28% -38.42% - -
  Horiz. % 86.76% 81.07% 61.58% 34.93% 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% -47.45% 34.06% - -
  Horiz. % 197.40% 170.04% 126.81% 70.45% 134.06% 100.00% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14  -  CAGR
RPS 254.91 229.06 206.14 182.65 165.33 76.44  -  27.22%
  YoY % 11.29% 11.12% 12.86% 10.48% 116.29% - -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 216.29% 100.00% -
EPS 9.82 7.83 5.29 2.83 5.29 3.88  -  20.40%
  YoY % 25.42% 48.02% 86.93% -46.50% 36.34% - -
  Horiz. % 253.09% 201.80% 136.34% 72.94% 136.34% 100.00% -
DPS 10.00 6.00 3.00 0.00 1.50 1.50  -  46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% - -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 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% 1.85% 1.89% - -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 101.89% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,356
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14  -  CAGR
RPS 254.91 229.06 206.14 182.65 165.33 76.44  -  27.22%
  YoY % 11.29% 11.12% 12.86% 10.48% 116.29% - -
  Horiz. % 333.48% 299.66% 269.68% 238.95% 216.29% 100.00% -
EPS 9.82 7.83 5.29 2.83 5.29 3.88  -  20.40%
  YoY % 25.42% 48.02% 86.93% -46.50% 36.34% - -
  Horiz. % 253.09% 201.80% 136.34% 72.94% 136.34% 100.00% -
DPS 10.00 6.00 3.00 0.00 1.50 1.50  -  46.11%
  YoY % 66.67% 100.00% 0.00% 0.00% 0.00% - -
  Horiz. % 666.67% 400.00% 200.00% 0.00% 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% 1.85% 1.89% - -
  Horiz. % 128.30% 118.87% 107.55% 103.77% 101.89% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14  -  CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14  -  -
Price 1.9700 1.6700 1.3700 2.0000 1.2900 1.9600  -  -
P/RPS 0.77 0.73 0.66 1.10 0.78 2.56  -  -21.35%
  YoY % 5.48% 10.61% -40.00% 41.03% -69.53% - -
  Horiz. % 30.08% 28.52% 25.78% 42.97% 30.47% 100.00% -
P/EPS 20.07 21.32 25.92 70.62 24.39 50.56  -  -16.86%
  YoY % -5.86% -17.75% -63.30% 189.54% -51.76% - -
  Horiz. % 39.70% 42.17% 51.27% 139.68% 48.24% 100.00% -
EY 4.98 4.69 3.86 1.42 4.10 1.98  -  20.25%
  YoY % 6.18% 21.50% 171.83% -65.37% 107.07% - -
  Horiz. % 251.52% 236.87% 194.95% 71.72% 207.07% 100.00% -
DY 5.08 3.59 2.19 0.00 1.16 0.77  -  45.81%
  YoY % 41.50% 63.93% 0.00% 0.00% 50.65% - -
  Horiz. % 659.74% 466.23% 284.42% 0.00% 150.65% 100.00% -
P/NAPS 2.90 2.65 2.40 3.64 2.39 3.70  -  -4.75%
  YoY % 9.43% 10.42% -34.07% 52.30% -35.41% - -
  Horiz. % 78.38% 71.62% 64.86% 98.38% 64.59% 100.00% -
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 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 1.2000 0.0000  -  -
P/RPS 0.76 0.69 0.72 0.99 0.73 0.00  -  -
  YoY % 10.14% -4.17% -27.27% 35.62% 0.00% - -
  Horiz. % 104.11% 94.52% 98.63% 135.62% 100.00% - -
P/EPS 19.66 20.17 28.00 63.55 22.69 0.00  -  -
  YoY % -2.53% -27.96% -55.94% 180.08% 0.00% - -
  Horiz. % 86.65% 88.89% 123.40% 280.08% 100.00% - -
EY 5.09 4.96 3.57 1.57 4.41 0.00  -  -
  YoY % 2.62% 38.94% 127.39% -64.40% 0.00% - -
  Horiz. % 115.42% 112.47% 80.95% 35.60% 100.00% - -
DY 5.18 3.80 2.03 0.00 1.25 0.00  -  -
  YoY % 36.32% 87.19% 0.00% 0.00% 0.00% - -
  Horiz. % 414.40% 304.00% 162.40% 0.00% 100.00% - -
P/NAPS 2.84 2.51 2.60 3.27 2.22 0.00  -  -
  YoY % 13.15% -3.46% -20.49% 47.30% 0.00% - -
  Horiz. % 127.93% 113.06% 117.12% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers