Highlights

[CARING] YoY TTM Result on 2017-08-31 [#1]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     19.29%    YoY -     134.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Revenue 526,220 474,265 426,064 370,857 343,449 0  -  -
  YoY % 10.95% 11.31% 14.89% 7.98% 0.00% - -
  Horiz. % 153.22% 138.09% 124.05% 107.98% 100.00% - -
PBT 30,131 26,362 12,643 18,794 16,620 0  -  -
  YoY % 14.30% 108.51% -32.73% 13.08% 0.00% - -
  Horiz. % 181.29% 158.62% 76.07% 113.08% 100.00% - -
Tax -6,394 -6,340 -3,792 -5,565 -5,429 0  -  -
  YoY % -0.85% -67.19% 31.86% -2.51% 0.00% - -
  Horiz. % 117.77% 116.78% 69.85% 102.51% 100.00% - -
NP 23,737 20,022 8,851 13,229 11,191 0  -  -
  YoY % 18.55% 126.21% -33.09% 18.21% 0.00% - -
  Horiz. % 212.11% 178.91% 79.09% 118.21% 100.00% - -
NP to SH 19,394 15,662 6,692 13,334 10,268 0  -  -
  YoY % 23.83% 134.04% -49.81% 29.86% 0.00% - -
  Horiz. % 188.88% 152.53% 65.17% 129.86% 100.00% - -
Tax Rate 21.22 % 24.05 % 29.99 % 29.61 % 32.67 % - %  -  % -
  YoY % -11.77% -19.81% 1.28% -9.37% 0.00% - -
  Horiz. % 64.95% 73.61% 91.80% 90.63% 100.00% - -
Total Cost 502,483 454,243 417,213 357,628 332,258 0  -  -
  YoY % 10.62% 8.88% 16.66% 7.64% 0.00% - -
  Horiz. % 151.23% 136.71% 125.57% 107.64% 100.00% - -
Net Worth 148,040 134,977 124,092 121,915 115,384 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Div 17,416 9,796 3,265 4,354 6,531 0  -  -
  YoY % 77.78% 200.00% -25.00% -33.33% 0.00% - -
  Horiz. % 266.67% 150.00% 50.00% 66.67% 100.00% - -
Div Payout % 89.80 % 62.55 % 48.80 % 32.65 % 63.61 % - %  -  % -
  YoY % 43.57% 28.18% 49.46% -48.67% 0.00% - -
  Horiz. % 141.17% 98.33% 76.72% 51.33% 100.00% - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Net Worth 148,040 134,977 124,092 121,915 115,384 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
NOSH 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% - -
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
NP Margin 4.51 % 4.22 % 2.08 % 3.57 % 3.26 % - %  -  % -
  YoY % 6.87% 102.88% -41.74% 9.51% 0.00% - -
  Horiz. % 138.34% 129.45% 63.80% 109.51% 100.00% - -
ROE 13.10 % 11.60 % 5.39 % 10.94 % 8.90 % - %  -  % -
  YoY % 12.93% 115.21% -50.73% 22.92% 0.00% - -
  Horiz. % 147.19% 130.34% 60.56% 122.92% 100.00% - -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
RPS 241.71 217.85 195.71 170.35 157.76 -  -  -
  YoY % 10.95% 11.31% 14.89% 7.98% 0.00% - -
  Horiz. % 153.21% 138.09% 124.06% 107.98% 100.00% - -
EPS 8.91 7.19 3.07 6.12 4.72 -  -  -
  YoY % 23.92% 134.20% -49.84% 29.66% 0.00% - -
  Horiz. % 188.77% 152.33% 65.04% 129.66% 100.00% - -
DPS 8.00 4.50 1.50 2.00 3.00 0.00  -  -
  YoY % 77.78% 200.00% -25.00% -33.33% 0.00% - -
  Horiz. % 266.67% 150.00% 50.00% 66.67% 100.00% - -
NAPS 0.6800 0.6200 0.5700 0.5600 0.5300 -  -  -
  YoY % 9.68% 8.77% 1.79% 5.66% 0.00% - -
  Horiz. % 128.30% 116.98% 107.55% 105.66% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,356
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
RPS 242.10 218.20 196.02 170.62 158.01 -  -  -
  YoY % 10.95% 11.32% 14.89% 7.98% 0.00% - -
  Horiz. % 153.22% 138.09% 124.06% 107.98% 100.00% - -
EPS 8.92 7.21 3.08 6.13 4.72 -  -  -
  YoY % 23.72% 134.09% -49.76% 29.87% 0.00% - -
  Horiz. % 188.98% 152.75% 65.25% 129.87% 100.00% - -
DPS 8.01 4.51 1.50 2.00 3.00 0.00  -  -
  YoY % 77.61% 200.67% -25.00% -33.33% 0.00% - -
  Horiz. % 267.00% 150.33% 50.00% 66.67% 100.00% - -
NAPS 0.6811 0.6210 0.5709 0.5609 0.5309 -  -  -
  YoY % 9.68% 8.78% 1.78% 5.65% 0.00% - -
  Horiz. % 128.29% 116.97% 107.53% 105.65% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -  -  -
Price 1.6900 1.7000 1.5600 1.2100 1.7900 0.0000  -  -
P/RPS 0.70 0.78 0.80 0.71 1.13 0.00  -  -
  YoY % -10.26% -2.50% 12.68% -37.17% 0.00% - -
  Horiz. % 61.95% 69.03% 70.80% 62.83% 100.00% - -
P/EPS 18.97 23.63 50.75 19.76 37.95 0.00  -  -
  YoY % -19.72% -53.44% 156.83% -47.93% 0.00% - -
  Horiz. % 49.99% 62.27% 133.73% 52.07% 100.00% - -
EY 5.27 4.23 1.97 5.06 2.63 0.00  -  -
  YoY % 24.59% 114.72% -61.07% 92.40% 0.00% - -
  Horiz. % 200.38% 160.84% 74.90% 192.40% 100.00% - -
DY 4.73 2.65 0.96 1.65 1.68 0.00  -  -
  YoY % 78.49% 176.04% -41.82% -1.79% 0.00% - -
  Horiz. % 281.55% 157.74% 57.14% 98.21% 100.00% - -
P/NAPS 2.49 2.74 2.74 2.16 3.38 0.00  -  -
  YoY % -9.12% 0.00% 26.85% -36.09% 0.00% - -
  Horiz. % 73.67% 81.07% 81.07% 63.91% 100.00% - -
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13  -  CAGR
Date 30/10/18 24/10/17 31/10/16 28/10/15 29/10/14 -  -  -
Price 1.7100 1.8000 1.4100 2.0600 1.5400 0.0000  -  -
P/RPS 0.71 0.83 0.72 1.21 0.98 0.00  -  -
  YoY % -14.46% 15.28% -40.50% 23.47% 0.00% - -
  Horiz. % 72.45% 84.69% 73.47% 123.47% 100.00% - -
P/EPS 19.20 25.02 45.87 33.63 32.65 0.00  -  -
  YoY % -23.26% -45.45% 36.40% 3.00% 0.00% - -
  Horiz. % 58.81% 76.63% 140.49% 103.00% 100.00% - -
EY 5.21 4.00 2.18 2.97 3.06 0.00  -  -
  YoY % 30.25% 83.49% -26.60% -2.94% 0.00% - -
  Horiz. % 170.26% 130.72% 71.24% 97.06% 100.00% - -
DY 4.68 2.50 1.06 0.97 1.95 0.00  -  -
  YoY % 87.20% 135.85% 9.28% -50.26% 0.00% - -
  Horiz. % 240.00% 128.21% 54.36% 49.74% 100.00% - -
P/NAPS 2.51 2.90 2.47 3.68 2.91 0.00  -  -
  YoY % -13.45% 17.41% -32.88% 26.46% 0.00% - -
  Horiz. % 86.25% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers