[CARING] QoQ Annualized Quarter Result on 30-Nov-2016 [#2]

Stock
[CARING] CARING PHARMACY GROUP BERHAD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 141.68%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
CARING's Result
CARING's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 500,984 459,957 453,944 449,600 443,752 402,569 392,318 17.65%
PBT 23,740 21,953 21,808 13,324 6,100 12,231 9,806 80.00%
Tax -6,412 -5,164 -6,106 -3,730 -1,708 -3,680 -2,745 75.77%
NP 17,328 16,789 15,701 9,594 4,392 8,551 7,061 81.63%
-
NP to SH 13,016 13,130 11,692 6,970 2,884 7,289 6,066 66.12%
-
Tax Rate 27.01% 23.52% 28.00% 27.99% 28.00% 30.09% 27.99% -
Total Cost 483,656 443,168 438,242 440,006 439,360 394,018 385,257 16.32%
-
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 6,531 4,354 6,531 - 3,265 - -
Div Payout % - 49.74% 37.24% 93.70% - 44.80% - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 134,977 130,623 124,092 121,915 124,092 121,915 119,738 8.29%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 0.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 3.46% 3.65% 3.46% 2.13% 0.99% 2.12% 1.80% -
ROE 9.64% 10.05% 9.42% 5.72% 2.32% 5.98% 5.07% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 230.12 211.27 208.51 206.52 203.83 184.91 180.21 17.64%
EPS 5.96 6.03 5.37 3.20 1.32 3.35 2.79 65.63%
DPS 0.00 3.00 2.00 3.00 0.00 1.50 0.00 -
NAPS 0.62 0.60 0.57 0.56 0.57 0.56 0.55 8.29%
Adjusted Per Share Value based on latest NOSH - 217,706
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 230.12 211.27 208.51 206.52 203.83 184.91 180.21 17.64%
EPS 5.96 6.03 5.37 3.20 1.32 3.35 2.79 65.63%
DPS 0.00 3.00 2.00 3.00 0.00 1.50 0.00 -
NAPS 0.62 0.60 0.57 0.56 0.57 0.56 0.55 8.29%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 1.70 1.81 1.37 1.35 1.56 1.75 2.00 -
P/RPS 0.74 0.86 0.66 0.65 0.77 0.95 1.11 -23.62%
P/EPS 28.43 30.01 25.51 42.17 117.76 52.27 71.77 -45.97%
EY 3.52 3.33 3.92 2.37 0.85 1.91 1.39 85.47%
DY 0.00 1.66 1.46 2.22 0.00 0.86 0.00 -
P/NAPS 2.74 3.02 2.40 2.41 2.74 3.13 3.64 -17.20%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 27/07/17 28/04/17 24/01/17 31/10/16 29/07/16 27/04/16 -
Price 1.80 1.70 1.48 1.36 1.41 1.67 1.80 -
P/RPS 0.78 0.80 0.71 0.66 0.69 0.90 1.00 -15.22%
P/EPS 30.11 28.19 27.56 42.48 106.44 49.88 64.59 -39.79%
EY 3.32 3.55 3.63 2.35 0.94 2.00 1.55 65.93%
DY 0.00 1.76 1.35 2.21 0.00 0.90 0.00 -
P/NAPS 2.90 2.83 2.60 2.43 2.47 2.98 3.27 -7.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment