Highlights

[CARING] YoY TTM Result on 2015-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 28-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     11.75%    YoY -     32.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
Revenue 508,525 459,957 413,414 366,699 255,054  -   -  18.81%
  YoY % 10.56% 11.26% 12.74% 43.77% - - -
  Horiz. % 199.38% 180.34% 162.09% 143.77% 100.00% - -
PBT 29,566 21,952 13,985 18,499 15,548  -   -  17.42%
  YoY % 34.68% 56.97% -24.40% 18.98% - - -
  Horiz. % 190.16% 141.19% 89.95% 118.98% 100.00% - -
Tax -6,242 -5,164 -4,169 -5,482 -5,129  -   -  5.03%
  YoY % -20.88% -23.87% 23.95% -6.88% - - -
  Horiz. % 121.70% 100.68% 81.28% 106.88% 100.00% - -
NP 23,324 16,788 9,816 13,017 10,419  -   -  22.30%
  YoY % 38.93% 71.03% -24.59% 24.94% - - -
  Horiz. % 223.86% 161.13% 94.21% 124.94% 100.00% - -
NP to SH 18,560 13,129 7,886 12,869 9,714  -   -  17.56%
  YoY % 41.37% 66.48% -38.72% 32.48% - - -
  Horiz. % 191.06% 135.16% 81.18% 132.48% 100.00% - -
Tax Rate 21.11 % 23.52 % 29.81 % 29.63 % 32.99 %  -  %  -  % -10.55%
  YoY % -10.25% -21.10% 0.61% -10.18% - - -
  Horiz. % 63.99% 71.29% 90.36% 89.82% 100.00% - -
Total Cost 485,201 443,169 403,598 353,682 244,635  -   -  18.66%
  YoY % 9.48% 9.80% 14.11% 44.58% - - -
  Horiz. % 198.34% 181.16% 164.98% 144.58% 100.00% - -
Net Worth 143,686 130,623 121,915 119,738 113,207  -   -  6.14%
  YoY % 10.00% 7.14% 1.82% 5.77% - - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
Div 17,416 9,796 3,265 4,354 6,531  -   -  27.77%
  YoY % 77.78% 200.00% -25.00% -33.33% - - -
  Horiz. % 266.67% 150.00% 50.00% 66.67% 100.00% - -
Div Payout % 93.84 % 74.62 % 41.41 % 33.83 % 67.23 %  -  %  -  % 8.69%
  YoY % 25.76% 80.20% 22.41% -49.68% - - -
  Horiz. % 139.58% 110.99% 61.59% 50.32% 100.00% - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
Net Worth 143,686 130,623 121,915 119,738 113,207  -   -  6.14%
  YoY % 10.00% 7.14% 1.82% 5.77% - - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
NP Margin 4.59 % 3.65 % 2.37 % 3.55 % 4.09 %  -  %  -  % 2.92%
  YoY % 25.75% 54.01% -33.24% -13.20% - - -
  Horiz. % 112.22% 89.24% 57.95% 86.80% 100.00% - -
ROE 12.92 % 10.05 % 6.47 % 10.75 % 8.58 %  -  %  -  % 10.77%
  YoY % 28.56% 55.33% -39.81% 25.29% - - -
  Horiz. % 150.58% 117.13% 75.41% 125.29% 100.00% - -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
RPS 233.58 211.27 189.90 168.44 117.16  -   -  18.81%
  YoY % 10.56% 11.25% 12.74% 43.77% - - -
  Horiz. % 199.37% 180.33% 162.09% 143.77% 100.00% - -
EPS 8.53 6.03 3.62 5.91 4.46  -   -  17.59%
  YoY % 41.46% 66.57% -38.75% 32.51% - - -
  Horiz. % 191.26% 135.20% 81.17% 132.51% 100.00% - -
DPS 8.00 4.50 1.50 2.00 3.00  -   -  27.77%
  YoY % 77.78% 200.00% -25.00% -33.33% - - -
  Horiz. % 266.67% 150.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200  -   -  6.14%
  YoY % 10.00% 7.14% 1.82% 5.77% - - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,708
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
RPS 233.58 211.27 189.90 168.44 117.16  -   -  18.81%
  YoY % 10.56% 11.25% 12.74% 43.77% - - -
  Horiz. % 199.37% 180.33% 162.09% 143.77% 100.00% - -
EPS 8.53 6.03 3.62 5.91 4.46  -   -  17.59%
  YoY % 41.46% 66.57% -38.75% 32.51% - - -
  Horiz. % 191.26% 135.20% 81.17% 132.51% 100.00% - -
DPS 8.00 4.50 1.50 2.00 3.00  -   -  27.77%
  YoY % 77.78% 200.00% -25.00% -33.33% - - -
  Horiz. % 266.67% 150.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200  -   -  6.14%
  YoY % 10.00% 7.14% 1.82% 5.77% - - -
  Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14  -   -  -
Price 1.5500 1.8100 1.7500 1.0000 2.1100  -   -  -
P/RPS 0.66 0.86 0.92 0.59 1.80  -   -  -22.17%
  YoY % -23.26% -6.52% 55.93% -67.22% - - -
  Horiz. % 36.67% 47.78% 51.11% 32.78% 100.00% - -
P/EPS 18.18 30.01 48.31 16.92 47.29  -   -  -21.25%
  YoY % -39.42% -37.88% 185.52% -64.22% - - -
  Horiz. % 38.44% 63.46% 102.16% 35.78% 100.00% - -
EY 5.50 3.33 2.07 5.91 2.11  -   -  27.04%
  YoY % 65.17% 60.87% -64.97% 180.09% - - -
  Horiz. % 260.66% 157.82% 98.10% 280.09% 100.00% - -
DY 5.16 2.49 0.86 2.00 1.42  -   -  38.04%
  YoY % 107.23% 189.53% -57.00% 40.85% - - -
  Horiz. % 363.38% 175.35% 60.56% 140.85% 100.00% - -
P/NAPS 2.35 3.02 3.13 1.82 4.06  -   -  -12.77%
  YoY % -22.19% -3.51% 71.98% -55.17% - - -
  Horiz. % 57.88% 74.38% 77.09% 44.83% 100.00% - -
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -   -  CAGR
Date 24/07/18 27/07/17 29/07/16 28/07/15 -  -   -  -
Price 1.6500 1.7000 1.6700 1.1000 0.0000  -   -  -
P/RPS 0.71 0.80 0.88 0.65 0.00  -   -  -
  YoY % -11.25% -9.09% 35.38% 0.00% - - -
  Horiz. % 109.23% 123.08% 135.38% 100.00% - - -
P/EPS 19.35 28.19 46.10 18.61 0.00  -   -  -
  YoY % -31.36% -38.85% 147.72% 0.00% - - -
  Horiz. % 103.98% 151.48% 247.72% 100.00% - - -
EY 5.17 3.55 2.17 5.37 0.00  -   -  -
  YoY % 45.63% 63.59% -59.59% 0.00% - - -
  Horiz. % 96.28% 66.11% 40.41% 100.00% - - -
DY 4.85 2.65 0.90 1.82 0.00  -   -  -
  YoY % 83.02% 194.44% -50.55% 0.00% - - -
  Horiz. % 266.48% 145.60% 49.45% 100.00% - - -
P/NAPS 2.50 2.83 2.98 2.00 0.00  -   -  -
  YoY % -11.66% -5.03% 49.00% 0.00% - - -
  Horiz. % 125.00% 141.50% 149.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers