[CARING] QoQ Cumulative Quarter Result on 30-Nov-2019 [#2]

Stock
[CARING] CARING PHARMACY GROUP BERHAD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 118.54%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
CARING's Result
CARING's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 330,169 163,256 599,234 425,606 282,243 142,941 508,270 -24.97%
PBT 14,439 6,778 33,965 27,218 16,234 6,500 29,566 -37.95%
Tax -3,754 -1,762 -8,316 -7,349 -4,383 -1,755 -6,242 -28.72%
NP 10,685 5,016 25,649 19,869 11,851 4,745 23,324 -40.54%
-
NP to SH 9,137 4,181 20,728 15,502 9,828 4,088 18,560 -37.62%
-
Tax Rate 26.00% 26.00% 24.48% 27.00% 27.00% 27.00% 21.11% -
Total Cost 319,484 158,240 573,585 405,737 270,392 138,196 484,946 -24.26%
-
Net Worth 145,863 154,571 152,394 148,040 141,509 148,040 143,686 1.00%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 13,062 - 10,885 10,885 10,885 - 10,885 12.91%
Div Payout % 142.96% - 52.52% 70.22% 110.76% - 58.65% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 145,863 154,571 152,394 148,040 141,509 148,040 143,686 1.00%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 3.24% 3.07% 4.28% 4.67% 4.20% 3.32% 4.59% -
ROE 6.26% 2.70% 13.60% 10.47% 6.95% 2.76% 12.92% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 151.66 74.99 275.25 195.50 129.64 65.66 233.47 -24.97%
EPS 4.20 1.92 9.52 7.12 4.51 1.88 8.53 -37.61%
DPS 6.00 0.00 5.00 5.00 5.00 0.00 5.00 12.91%
NAPS 0.67 0.71 0.70 0.68 0.65 0.68 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 151.66 74.99 275.25 195.50 129.64 65.66 233.47 -24.97%
EPS 4.20 1.92 9.52 7.12 4.51 1.88 8.53 -37.61%
DPS 6.00 0.00 5.00 5.00 5.00 0.00 5.00 12.91%
NAPS 0.67 0.71 0.70 0.68 0.65 0.68 0.66 1.00%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 2.51 2.25 1.92 1.97 1.65 1.69 1.55 -
P/RPS 1.66 3.00 0.70 1.01 1.27 2.57 0.66 84.84%
P/EPS 59.81 117.16 20.17 27.67 36.55 90.00 18.18 121.04%
EY 1.67 0.85 4.96 3.61 2.74 1.11 5.50 -54.79%
DY 2.39 0.00 2.60 2.54 3.03 0.00 3.23 -18.17%
P/NAPS 3.75 3.17 2.74 2.90 2.54 2.49 2.35 36.51%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 22/01/20 30/10/19 25/07/19 25/04/19 24/01/19 30/10/18 24/07/18 -
Price 2.52 2.45 1.90 1.93 1.68 1.71 1.65 -
P/RPS 1.66 3.27 0.69 0.99 1.30 2.60 0.71 76.06%
P/EPS 60.04 127.57 19.96 27.10 37.21 91.07 19.35 112.58%
EY 1.67 0.78 5.01 3.69 2.69 1.10 5.17 -52.88%
DY 2.38 0.00 2.63 2.59 2.98 0.00 3.03 -14.85%
P/NAPS 3.76 3.45 2.71 2.84 2.58 2.51 2.50 31.23%

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