Highlights

[CARING] YoY TTM Result on 2018-05-31 [#4]

Stock [CARING]: CARING PHARMACY GROUP BHD
Announcement Date 24-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     8.84%    YoY -     41.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
Revenue 578,734 508,525 459,957 413,414 366,699 255,054  -  17.80%
  YoY % 13.81% 10.56% 11.26% 12.74% 43.77% - -
  Horiz. % 226.91% 199.38% 180.34% 162.09% 143.77% 100.00% -
PBT 33,963 29,566 21,952 13,985 18,499 15,548  -  16.90%
  YoY % 14.87% 34.68% 56.97% -24.40% 18.98% - -
  Horiz. % 218.44% 190.16% 141.19% 89.95% 118.98% 100.00% -
Tax -8,316 -6,242 -5,164 -4,169 -5,482 -5,129  -  10.14%
  YoY % -33.23% -20.88% -23.87% 23.95% -6.88% - -
  Horiz. % 162.14% 121.70% 100.68% 81.28% 106.88% 100.00% -
NP 25,647 23,324 16,788 9,816 13,017 10,419  -  19.73%
  YoY % 9.96% 38.93% 71.03% -24.59% 24.94% - -
  Horiz. % 246.16% 223.86% 161.13% 94.21% 124.94% 100.00% -
NP to SH 20,726 18,560 13,129 7,886 12,869 9,714  -  16.36%
  YoY % 11.67% 41.37% 66.48% -38.72% 32.48% - -
  Horiz. % 213.36% 191.06% 135.16% 81.18% 132.48% 100.00% -
Tax Rate 24.49 % 21.11 % 23.52 % 29.81 % 29.63 % 32.99 %  -  % -5.78%
  YoY % 16.01% -10.25% -21.10% 0.61% -10.18% - -
  Horiz. % 74.23% 63.99% 71.29% 90.36% 89.82% 100.00% -
Total Cost 553,087 485,201 443,169 403,598 353,682 244,635  -  17.71%
  YoY % 13.99% 9.48% 9.80% 14.11% 44.58% - -
  Horiz. % 226.09% 198.34% 181.16% 164.98% 144.58% 100.00% -
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207  -  6.12%
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% - -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
Div 10,885 17,416 9,796 3,265 4,354 6,531  -  10.75%
  YoY % -37.50% 77.78% 200.00% -25.00% -33.33% - -
  Horiz. % 166.67% 266.67% 150.00% 50.00% 66.67% 100.00% -
Div Payout % 52.52 % 93.84 % 74.62 % 41.41 % 33.83 % 67.23 %  -  % -4.82%
  YoY % -44.03% 25.76% 80.20% 22.41% -49.68% - -
  Horiz. % 78.12% 139.58% 110.99% 61.59% 50.32% 100.00% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
Net Worth 152,394 143,686 130,623 121,915 119,738 113,207  -  6.12%
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% - -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
NOSH 217,706 217,706 217,706 217,706 217,706 217,706  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
NP Margin 4.43 % 4.59 % 3.65 % 2.37 % 3.55 % 4.09 %  -  % 1.61%
  YoY % -3.49% 25.75% 54.01% -33.24% -13.20% - -
  Horiz. % 108.31% 112.22% 89.24% 57.95% 86.80% 100.00% -
ROE 13.60 % 12.92 % 10.05 % 6.47 % 10.75 % 8.58 %  -  % 9.64%
  YoY % 5.26% 28.56% 55.33% -39.81% 25.29% - -
  Horiz. % 158.51% 150.58% 117.13% 75.41% 125.29% 100.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
RPS 265.83 233.58 211.27 189.90 168.44 117.16  -  17.79%
  YoY % 13.81% 10.56% 11.25% 12.74% 43.77% - -
  Horiz. % 226.89% 199.37% 180.33% 162.09% 143.77% 100.00% -
EPS 9.52 8.53 6.03 3.62 5.91 4.46  -  16.37%
  YoY % 11.61% 41.46% 66.57% -38.75% 32.51% - -
  Horiz. % 213.45% 191.26% 135.20% 81.17% 132.51% 100.00% -
DPS 5.00 8.00 4.50 1.50 2.00 3.00  -  10.75%
  YoY % -37.50% 77.78% 200.00% -25.00% -33.33% - -
  Horiz. % 166.67% 266.67% 150.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200  -  6.12%
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% - -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 217,708
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
RPS 265.83 233.58 211.27 189.90 168.44 117.16  -  17.79%
  YoY % 13.81% 10.56% 11.25% 12.74% 43.77% - -
  Horiz. % 226.89% 199.37% 180.33% 162.09% 143.77% 100.00% -
EPS 9.52 8.53 6.03 3.62 5.91 4.46  -  16.37%
  YoY % 11.61% 41.46% 66.57% -38.75% 32.51% - -
  Horiz. % 213.45% 191.26% 135.20% 81.17% 132.51% 100.00% -
DPS 5.00 8.00 4.50 1.50 2.00 3.00  -  10.75%
  YoY % -37.50% 77.78% 200.00% -25.00% -33.33% - -
  Horiz. % 166.67% 266.67% 150.00% 50.00% 66.67% 100.00% -
NAPS 0.7000 0.6600 0.6000 0.5600 0.5500 0.5200  -  6.12%
  YoY % 6.06% 10.00% 7.14% 1.82% 5.77% - -
  Horiz. % 134.62% 126.92% 115.38% 107.69% 105.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14  -  -
Price 1.9200 1.5500 1.8100 1.7500 1.0000 2.1100  -  -
P/RPS 0.72 0.66 0.86 0.92 0.59 1.80  -  -16.74%
  YoY % 9.09% -23.26% -6.52% 55.93% -67.22% - -
  Horiz. % 40.00% 36.67% 47.78% 51.11% 32.78% 100.00% -
P/EPS 20.17 18.18 30.01 48.31 16.92 47.29  -  -15.66%
  YoY % 10.95% -39.42% -37.88% 185.52% -64.22% - -
  Horiz. % 42.65% 38.44% 63.46% 102.16% 35.78% 100.00% -
EY 4.96 5.50 3.33 2.07 5.91 2.11  -  18.63%
  YoY % -9.82% 65.17% 60.87% -64.97% 180.09% - -
  Horiz. % 235.07% 260.66% 157.82% 98.10% 280.09% 100.00% -
DY 2.60 5.16 2.49 0.86 2.00 1.42  -  12.85%
  YoY % -49.61% 107.23% 189.53% -57.00% 40.85% - -
  Horiz. % 183.10% 363.38% 175.35% 60.56% 140.85% 100.00% -
P/NAPS 2.74 2.35 3.02 3.13 1.82 4.06  -  -7.56%
  YoY % 16.60% -22.19% -3.51% 71.98% -55.17% - -
  Horiz. % 67.49% 57.88% 74.38% 77.09% 44.83% 100.00% -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14  -  CAGR
Date 25/07/19 24/07/18 27/07/17 29/07/16 28/07/15 -  -  -
Price 1.9000 1.6500 1.7000 1.6700 1.1000 0.0000  -  -
P/RPS 0.71 0.71 0.80 0.88 0.65 0.00  -  -
  YoY % 0.00% -11.25% -9.09% 35.38% 0.00% - -
  Horiz. % 109.23% 109.23% 123.08% 135.38% 100.00% - -
P/EPS 19.96 19.35 28.19 46.10 18.61 0.00  -  -
  YoY % 3.15% -31.36% -38.85% 147.72% 0.00% - -
  Horiz. % 107.25% 103.98% 151.48% 247.72% 100.00% - -
EY 5.01 5.17 3.55 2.17 5.37 0.00  -  -
  YoY % -3.09% 45.63% 63.59% -59.59% 0.00% - -
  Horiz. % 93.30% 96.28% 66.11% 40.41% 100.00% - -
DY 2.63 4.85 2.65 0.90 1.82 0.00  -  -
  YoY % -45.77% 83.02% 194.44% -50.55% 0.00% - -
  Horiz. % 144.51% 266.48% 145.60% 49.45% 100.00% - -
P/NAPS 2.71 2.50 2.83 2.98 2.00 0.00  -  -
  YoY % 8.40% -11.66% -5.03% 49.00% 0.00% - -
  Horiz. % 135.50% 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.
 


 

192  182  508  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 DSONIC 0.925+0.035 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 MNC 0.075-0.005 
 SEALINK 0.30+0.03 
 HSI-C7F 0.415-0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers