Highlights

[CARING] YoY TTM Result on 2014-11-30 [#2]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     2.63%    YoY -     479.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
Revenue 483,852 436,528 380,135 348,014 84,445  -   -  54.67%
  YoY % 10.84% 14.83% 9.23% 312.12% - - -
  Horiz. % 572.98% 516.94% 450.16% 412.12% 100.00% - -
PBT 28,397 14,659 18,705 16,007 3,569  -   -  67.89%
  YoY % 93.72% -21.63% 16.86% 348.50% - - -
  Horiz. % 795.66% 410.73% 524.10% 448.50% 100.00% - -
Tax -6,838 -4,358 -5,541 -4,915 -1,342  -   -  50.20%
  YoY % -56.91% 21.35% -12.74% -266.24% - - -
  Horiz. % 509.54% 324.74% 412.89% 366.24% 100.00% - -
NP 21,559 10,301 13,164 11,092 2,227  -   -  76.32%
  YoY % 109.29% -21.75% 18.68% 398.07% - - -
  Horiz. % 968.07% 462.55% 591.11% 498.07% 100.00% - -
NP to SH 17,172 7,840 13,159 10,538 1,820  -   -  75.19%
  YoY % 119.03% -40.42% 24.87% 479.01% - - -
  Horiz. % 943.52% 430.77% 723.02% 579.01% 100.00% - -
Tax Rate 24.08 % 29.73 % 29.62 % 30.71 % 37.60 %  -  %  -  % -10.54%
  YoY % -19.00% 0.37% -3.55% -18.32% - - -
  Horiz. % 64.04% 79.07% 78.78% 81.68% 100.00% - -
Total Cost 462,293 426,227 366,971 336,922 82,218  -   -  53.94%
  YoY % 8.46% 16.15% 8.92% 309.79% - - -
  Horiz. % 562.28% 518.41% 446.34% 409.79% 100.00% - -
Net Worth 132,800 121,915 119,738 117,561 108,853  -   -  5.09%
  YoY % 8.93% 1.82% 1.85% 8.00% - - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
Div 13,062 6,531 4,354 3,265 3,265  -   -  41.39%
  YoY % 100.00% 50.00% 33.33% 0.00% - - -
  Horiz. % 400.00% 200.00% 133.33% 100.00% 100.00% - -
Div Payout % 76.07 % 83.31 % 33.09 % 30.99 % 179.43 %  -  %  -  % -19.30%
  YoY % -8.69% 151.77% 6.78% -82.73% - - -
  Horiz. % 42.40% 46.43% 18.44% 17.27% 100.00% - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
Net Worth 132,800 121,915 119,738 117,561 108,853  -   -  5.09%
  YoY % 8.93% 1.82% 1.85% 8.00% - - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
NP Margin 4.46 % 2.36 % 3.46 % 3.19 % 2.64 %  -  %  -  % 14.00%
  YoY % 88.98% -31.79% 8.46% 20.83% - - -
  Horiz. % 168.94% 89.39% 131.06% 120.83% 100.00% - -
ROE 12.93 % 6.43 % 10.99 % 8.96 % 1.67 %  -  %  -  % 66.75%
  YoY % 101.09% -41.49% 22.66% 436.53% - - -
  Horiz. % 774.25% 385.03% 658.08% 536.53% 100.00% - -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
RPS 222.25 200.51 174.61 159.85 38.79  -   -  54.67%
  YoY % 10.84% 14.83% 9.23% 312.09% - - -
  Horiz. % 572.96% 516.91% 450.14% 412.09% 100.00% - -
EPS 7.89 3.60 6.04 4.84 0.84  -   -  75.00%
  YoY % 119.17% -40.40% 24.79% 476.19% - - -
  Horiz. % 939.29% 428.57% 719.05% 576.19% 100.00% - -
DPS 6.00 3.00 2.00 1.50 1.50  -   -  41.39%
  YoY % 100.00% 50.00% 33.33% 0.00% - - -
  Horiz. % 400.00% 200.00% 133.33% 100.00% 100.00% - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000  -   -  5.09%
  YoY % 8.93% 1.82% 1.85% 8.00% - - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
RPS 222.25 200.51 174.61 159.85 38.79  -   -  54.67%
  YoY % 10.84% 14.83% 9.23% 312.09% - - -
  Horiz. % 572.96% 516.91% 450.14% 412.09% 100.00% - -
EPS 7.89 3.60 6.04 4.84 0.84  -   -  75.00%
  YoY % 119.17% -40.40% 24.79% 476.19% - - -
  Horiz. % 939.29% 428.57% 719.05% 576.19% 100.00% - -
DPS 6.00 3.00 2.00 1.50 1.50  -   -  41.39%
  YoY % 100.00% 50.00% 33.33% 0.00% - - -
  Horiz. % 400.00% 200.00% 133.33% 100.00% 100.00% - -
NAPS 0.6100 0.5600 0.5500 0.5400 0.5000  -   -  5.09%
  YoY % 8.93% 1.82% 1.85% 8.00% - - -
  Horiz. % 122.00% 112.00% 110.00% 108.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13  -   -  -
Price 1.9200 1.3500 2.0400 1.2600 1.8100  -   -  -
P/RPS 0.86 0.67 1.17 0.79 4.67  -   -  -34.47%
  YoY % 28.36% -42.74% 48.10% -83.08% - - -
  Horiz. % 18.42% 14.35% 25.05% 16.92% 100.00% - -
P/EPS 24.34 37.49 33.75 26.03 216.51  -   -  -42.07%
  YoY % -35.08% 11.08% 29.66% -87.98% - - -
  Horiz. % 11.24% 17.32% 15.59% 12.02% 100.00% - -
EY 4.11 2.67 2.96 3.84 0.46  -   -  72.83%
  YoY % 53.93% -9.80% -22.92% 734.78% - - -
  Horiz. % 893.48% 580.43% 643.48% 834.78% 100.00% - -
DY 3.13 2.22 0.98 1.19 0.83  -   -  39.32%
  YoY % 40.99% 126.53% -17.65% 43.37% - - -
  Horiz. % 377.11% 267.47% 118.07% 143.37% 100.00% - -
P/NAPS 3.15 2.41 3.71 2.33 3.62  -   -  -3.41%
  YoY % 30.71% -35.04% 59.23% -35.64% - - -
  Horiz. % 87.02% 66.57% 102.49% 64.36% 100.00% - -
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13  -   -  CAGR
Date 23/01/18 24/01/17 27/01/16 27/01/15 -  -   -  -
Price 1.9000 1.3600 1.9000 1.1900 0.0000  -   -  -
P/RPS 0.85 0.68 1.09 0.74 0.00  -   -  -
  YoY % 25.00% -37.61% 47.30% 0.00% - - -
  Horiz. % 114.86% 91.89% 147.30% 100.00% - - -
P/EPS 24.09 37.77 31.43 24.58 0.00  -   -  -
  YoY % -36.22% 20.17% 27.87% 0.00% - - -
  Horiz. % 98.01% 153.66% 127.87% 100.00% - - -
EY 4.15 2.65 3.18 4.07 0.00  -   -  -
  YoY % 56.60% -16.67% -21.87% 0.00% - - -
  Horiz. % 101.97% 65.11% 78.13% 100.00% - - -
DY 3.16 2.21 1.05 1.26 0.00  -   -  -
  YoY % 42.99% 110.48% -16.67% 0.00% - - -
  Horiz. % 250.79% 175.40% 83.33% 100.00% - - -
P/NAPS 3.11 2.43 3.45 2.20 0.00  -   -  -
  YoY % 27.98% -29.57% 56.82% 0.00% - - -
  Horiz. % 141.36% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers