Highlights

[CARING] YoY TTM Result on 2013-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
Revenue 436,528 380,135 348,014 84,445  -   -   -  72.82%
  YoY % 14.83% 9.23% 312.12% - - - -
  Horiz. % 516.94% 450.16% 412.12% 100.00% - - -
PBT 14,659 18,705 16,007 3,569  -   -   -  60.08%
  YoY % -21.63% 16.86% 348.50% - - - -
  Horiz. % 410.73% 524.10% 448.50% 100.00% - - -
Tax -4,358 -5,541 -4,915 -1,342  -   -   -  48.03%
  YoY % 21.35% -12.74% -266.24% - - - -
  Horiz. % 324.74% 412.89% 366.24% 100.00% - - -
NP 10,301 13,164 11,092 2,227  -   -   -  66.54%
  YoY % -21.75% 18.68% 398.07% - - - -
  Horiz. % 462.55% 591.11% 498.07% 100.00% - - -
NP to SH 7,840 13,159 10,538 1,820  -   -   -  62.64%
  YoY % -40.42% 24.87% 479.01% - - - -
  Horiz. % 430.77% 723.02% 579.01% 100.00% - - -
Tax Rate 29.73 % 29.62 % 30.71 % 37.60 %  -  %  -  %  -  % -7.52%
  YoY % 0.37% -3.55% -18.32% - - - -
  Horiz. % 79.07% 78.78% 81.68% 100.00% - - -
Total Cost 426,227 366,971 336,922 82,218  -   -   -  72.98%
  YoY % 16.15% 8.92% 309.79% - - - -
  Horiz. % 518.41% 446.34% 409.79% 100.00% - - -
Net Worth 121,915 119,738 117,561 108,853  -   -   -  3.85%
  YoY % 1.82% 1.85% 8.00% - - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Dividend
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
Div 6,531 4,354 3,265 3,265  -   -   -  25.97%
  YoY % 50.00% 33.33% 0.00% - - - -
  Horiz. % 200.00% 133.33% 100.00% 100.00% - - -
Div Payout % 83.31 % 33.09 % 30.99 % 179.43 %  -  %  -  %  -  % -22.55%
  YoY % 151.77% 6.78% -82.73% - - - -
  Horiz. % 46.43% 18.44% 17.27% 100.00% - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
Net Worth 121,915 119,738 117,561 108,853  -   -   -  3.85%
  YoY % 1.82% 1.85% 8.00% - - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
NOSH 217,706 217,706 217,706 217,706  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
NP Margin 2.36 % 3.46 % 3.19 % 2.64 %  -  %  -  %  -  % -3.66%
  YoY % -31.79% 8.46% 20.83% - - - -
  Horiz. % 89.39% 131.06% 120.83% 100.00% - - -
ROE 6.43 % 10.99 % 8.96 % 1.67 %  -  %  -  %  -  % 56.67%
  YoY % -41.49% 22.66% 436.53% - - - -
  Horiz. % 385.03% 658.08% 536.53% 100.00% - - -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
RPS 200.51 174.61 159.85 38.79  -   -   -  72.82%
  YoY % 14.83% 9.23% 312.09% - - - -
  Horiz. % 516.91% 450.14% 412.09% 100.00% - - -
EPS 3.60 6.04 4.84 0.84  -   -   -  62.36%
  YoY % -40.40% 24.79% 476.19% - - - -
  Horiz. % 428.57% 719.05% 576.19% 100.00% - - -
DPS 3.00 2.00 1.50 1.50  -   -   -  25.97%
  YoY % 50.00% 33.33% 0.00% - - - -
  Horiz. % 200.00% 133.33% 100.00% 100.00% - - -
NAPS 0.5600 0.5500 0.5400 0.5000  -   -   -  3.85%
  YoY % 1.82% 1.85% 8.00% - - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
RPS 200.51 174.61 159.85 38.79  -   -   -  72.82%
  YoY % 14.83% 9.23% 312.09% - - - -
  Horiz. % 516.91% 450.14% 412.09% 100.00% - - -
EPS 3.60 6.04 4.84 0.84  -   -   -  62.36%
  YoY % -40.40% 24.79% 476.19% - - - -
  Horiz. % 428.57% 719.05% 576.19% 100.00% - - -
DPS 3.00 2.00 1.50 1.50  -   -   -  25.97%
  YoY % 50.00% 33.33% 0.00% - - - -
  Horiz. % 200.00% 133.33% 100.00% 100.00% - - -
NAPS 0.5600 0.5500 0.5400 0.5000  -   -   -  3.85%
  YoY % 1.82% 1.85% 8.00% - - - -
  Horiz. % 112.00% 110.00% 108.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13  -   -   -  -
Price 1.3500 2.0400 1.2600 1.8100  -   -   -  -
P/RPS 0.67 1.17 0.79 4.67  -   -   -  -47.62%
  YoY % -42.74% 48.10% -83.08% - - - -
  Horiz. % 14.35% 25.05% 16.92% 100.00% - - -
P/EPS 37.49 33.75 26.03 216.51  -   -   -  -44.23%
  YoY % 11.08% 29.66% -87.98% - - - -
  Horiz. % 17.32% 15.59% 12.02% 100.00% - - -
EY 2.67 2.96 3.84 0.46  -   -   -  79.62%
  YoY % -9.80% -22.92% 734.78% - - - -
  Horiz. % 580.43% 643.48% 834.78% 100.00% - - -
DY 2.22 0.98 1.19 0.83  -   -   -  38.77%
  YoY % 126.53% -17.65% 43.37% - - - -
  Horiz. % 267.47% 118.07% 143.37% 100.00% - - -
P/NAPS 2.41 3.71 2.33 3.62  -   -   -  -12.67%
  YoY % -35.04% 59.23% -35.64% - - - -
  Horiz. % 66.57% 102.49% 64.36% 100.00% - - -
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13  -   -   -  CAGR
Date 24/01/17 27/01/16 27/01/15 -  -   -   -  -
Price 1.3600 1.9000 1.1900 0.0000  -   -   -  -
P/RPS 0.68 1.09 0.74 0.00  -   -   -  -
  YoY % -37.61% 47.30% 0.00% - - - -
  Horiz. % 91.89% 147.30% 100.00% - - - -
P/EPS 37.77 31.43 24.58 0.00  -   -   -  -
  YoY % 20.17% 27.87% 0.00% - - - -
  Horiz. % 153.66% 127.87% 100.00% - - - -
EY 2.65 3.18 4.07 0.00  -   -   -  -
  YoY % -16.67% -21.87% 0.00% - - - -
  Horiz. % 65.11% 78.13% 100.00% - - - -
DY 2.21 1.05 1.26 0.00  -   -   -  -
  YoY % 110.48% -16.67% 0.00% - - - -
  Horiz. % 175.40% 83.33% 100.00% - - - -
P/NAPS 2.43 3.45 2.20 0.00  -   -   -  -
  YoY % -29.57% 56.82% 0.00% - - - -
  Horiz. % 110.45% 156.82% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers