Highlights

[CARING] YoY TTM Result on 2014-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 29-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-Aug-2014  [#1]
Profit Trend QoQ -     5.70%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
Revenue 474,265 426,064 370,857 343,449 0  -   -  -
  YoY % 11.31% 14.89% 7.98% 0.00% - - -
  Horiz. % 138.09% 124.05% 107.98% 100.00% - - -
PBT 26,362 12,643 18,794 16,620 0  -   -  -
  YoY % 108.51% -32.73% 13.08% 0.00% - - -
  Horiz. % 158.62% 76.07% 113.08% 100.00% - - -
Tax -6,340 -3,792 -5,565 -5,429 0  -   -  -
  YoY % -67.19% 31.86% -2.51% 0.00% - - -
  Horiz. % 116.78% 69.85% 102.51% 100.00% - - -
NP 20,022 8,851 13,229 11,191 0  -   -  -
  YoY % 126.21% -33.09% 18.21% 0.00% - - -
  Horiz. % 178.91% 79.09% 118.21% 100.00% - - -
NP to SH 15,662 6,692 13,334 10,268 0  -   -  -
  YoY % 134.04% -49.81% 29.86% 0.00% - - -
  Horiz. % 152.53% 65.17% 129.86% 100.00% - - -
Tax Rate 24.05 % 29.99 % 29.61 % 32.67 % - %  -  %  -  % -
  YoY % -19.81% 1.28% -9.37% 0.00% - - -
  Horiz. % 73.61% 91.80% 90.63% 100.00% - - -
Total Cost 454,243 417,213 357,628 332,258 0  -   -  -
  YoY % 8.88% 16.66% 7.64% 0.00% - - -
  Horiz. % 136.71% 125.57% 107.64% 100.00% - - -
Net Worth 134,977 124,092 121,915 115,384 -  -   -  -
  YoY % 8.77% 1.79% 5.66% 0.00% - - -
  Horiz. % 116.98% 107.55% 105.66% 100.00% - - -
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
Div 9,796 3,265 4,354 6,531 0  -   -  -
  YoY % 200.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 150.00% 50.00% 66.67% 100.00% - - -
Div Payout % 62.55 % 48.80 % 32.65 % 63.61 % - %  -  %  -  % -
  YoY % 28.18% 49.46% -48.67% 0.00% - - -
  Horiz. % 98.33% 76.72% 51.33% 100.00% - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
Net Worth 134,977 124,092 121,915 115,384 -  -   -  -
  YoY % 8.77% 1.79% 5.66% 0.00% - - -
  Horiz. % 116.98% 107.55% 105.66% 100.00% - - -
NOSH 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% - - -
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
NP Margin 4.22 % 2.08 % 3.57 % 3.26 % - %  -  %  -  % -
  YoY % 102.88% -41.74% 9.51% 0.00% - - -
  Horiz. % 129.45% 63.80% 109.51% 100.00% - - -
ROE 11.60 % 5.39 % 10.94 % 8.90 % - %  -  %  -  % -
  YoY % 115.21% -50.73% 22.92% 0.00% - - -
  Horiz. % 130.34% 60.56% 122.92% 100.00% - - -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
RPS 217.85 195.71 170.35 157.76 -  -   -  -
  YoY % 11.31% 14.89% 7.98% 0.00% - - -
  Horiz. % 138.09% 124.06% 107.98% 100.00% - - -
EPS 7.19 3.07 6.12 4.72 -  -   -  -
  YoY % 134.20% -49.84% 29.66% 0.00% - - -
  Horiz. % 152.33% 65.04% 129.66% 100.00% - - -
DPS 4.50 1.50 2.00 3.00 0.00  -   -  -
  YoY % 200.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 150.00% 50.00% 66.67% 100.00% - - -
NAPS 0.6200 0.5700 0.5600 0.5300 -  -   -  -
  YoY % 8.77% 1.79% 5.66% 0.00% - - -
  Horiz. % 116.98% 107.55% 105.66% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 217,708
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
RPS 217.85 195.71 170.35 157.76 -  -   -  -
  YoY % 11.31% 14.89% 7.98% 0.00% - - -
  Horiz. % 138.09% 124.06% 107.98% 100.00% - - -
EPS 7.19 3.07 6.12 4.72 -  -   -  -
  YoY % 134.20% -49.84% 29.66% 0.00% - - -
  Horiz. % 152.33% 65.04% 129.66% 100.00% - - -
DPS 4.50 1.50 2.00 3.00 0.00  -   -  -
  YoY % 200.00% -25.00% -33.33% 0.00% - - -
  Horiz. % 150.00% 50.00% 66.67% 100.00% - - -
NAPS 0.6200 0.5700 0.5600 0.5300 -  -   -  -
  YoY % 8.77% 1.79% 5.66% 0.00% - - -
  Horiz. % 116.98% 107.55% 105.66% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 -  -   -  -
Price 1.7000 1.5600 1.2100 1.7900 0.0000  -   -  -
P/RPS 0.78 0.80 0.71 1.13 0.00  -   -  -
  YoY % -2.50% 12.68% -37.17% 0.00% - - -
  Horiz. % 69.03% 70.80% 62.83% 100.00% - - -
P/EPS 23.63 50.75 19.76 37.95 0.00  -   -  -
  YoY % -53.44% 156.83% -47.93% 0.00% - - -
  Horiz. % 62.27% 133.73% 52.07% 100.00% - - -
EY 4.23 1.97 5.06 2.63 0.00  -   -  -
  YoY % 114.72% -61.07% 92.40% 0.00% - - -
  Horiz. % 160.84% 74.90% 192.40% 100.00% - - -
DY 2.65 0.96 1.65 1.68 0.00  -   -  -
  YoY % 176.04% -41.82% -1.79% 0.00% - - -
  Horiz. % 157.74% 57.14% 98.21% 100.00% - - -
P/NAPS 2.74 2.74 2.16 3.38 0.00  -   -  -
  YoY % 0.00% 26.85% -36.09% 0.00% - - -
  Horiz. % 81.07% 81.07% 63.91% 100.00% - - -
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -   -  CAGR
Date 24/10/17 31/10/16 28/10/15 29/10/14 -  -   -  -
Price 1.8000 1.4100 2.0600 1.5400 0.0000  -   -  -
P/RPS 0.83 0.72 1.21 0.98 0.00  -   -  -
  YoY % 15.28% -40.50% 23.47% 0.00% - - -
  Horiz. % 84.69% 73.47% 123.47% 100.00% - - -
P/EPS 25.02 45.87 33.63 32.65 0.00  -   -  -
  YoY % -45.45% 36.40% 3.00% 0.00% - - -
  Horiz. % 76.63% 140.49% 103.00% 100.00% - - -
EY 4.00 2.18 2.97 3.06 0.00  -   -  -
  YoY % 83.49% -26.60% -2.94% 0.00% - - -
  Horiz. % 130.72% 71.24% 97.06% 100.00% - - -
DY 2.50 1.06 0.97 1.95 0.00  -   -  -
  YoY % 135.85% 9.28% -50.26% 0.00% - - -
  Horiz. % 128.21% 54.36% 49.74% 100.00% - - -
P/NAPS 2.90 2.47 3.68 2.91 0.00  -   -  -
  YoY % 17.41% -32.88% 26.46% 0.00% - - -
  Horiz. % 99.66% 84.88% 126.46% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers