[CAREPLS] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 18.35%
YoY- 968.23%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 249,048 241,333 129,331 122,705 118,898 104,696 108,727 73.85%
PBT 134,425 147,916 59,529 49,733 38,119 1,206 -272 -
Tax -29,342 -24,373 -17,247 -6,877 -1,907 -65 274 -
NP 105,083 123,543 42,282 42,856 36,212 1,141 2 141114.15%
-
NP to SH 105,076 123,543 42,297 42,856 36,212 1,141 783 2529.00%
-
Tax Rate 21.83% 16.48% 28.97% 13.83% 5.00% 5.39% - -
Total Cost 143,965 117,790 87,049 79,849 82,686 103,555 108,725 20.60%
-
Net Worth 470,721 374,595 262,093 185,362 142,709 97,770 96,654 187.59%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,760 10,750 10,750 - - 2,656 - -
Div Payout % 10.24% 8.70% 25.42% - - 232.85% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 470,721 374,595 262,093 185,362 142,709 97,770 96,654 187.59%
NOSH 551,078 550,079 550,079 540,359 540,359 531,359 531,359 2.46%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 42.19% 51.19% 32.69% 34.93% 30.46% 1.09% 0.00% -
ROE 22.32% 32.98% 16.14% 23.12% 25.37% 1.17% 0.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 46.29 44.90 24.06 22.90 22.00 19.70 20.46 72.42%
EPS 19.53 22.98 7.87 8.00 6.70 0.21 0.15 2476.49%
DPS 2.00 2.00 2.00 0.00 0.00 0.50 0.00 -
NAPS 0.8749 0.6969 0.4876 0.3459 0.2641 0.184 0.1819 185.21%
Adjusted Per Share Value based on latest NOSH - 540,359
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 43.84 42.48 22.77 21.60 20.93 18.43 19.14 73.84%
EPS 18.50 21.75 7.45 7.54 6.37 0.20 0.14 2502.08%
DPS 1.89 1.89 1.89 0.00 0.00 0.47 0.00 -
NAPS 0.8286 0.6594 0.4614 0.3263 0.2512 0.1721 0.1701 187.63%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.65 1.27 2.07 2.98 1.42 0.275 0.16 -
P/RPS 3.56 2.83 8.60 13.01 6.45 1.40 0.78 175.40%
P/EPS 8.45 5.53 26.31 37.26 21.19 128.07 108.58 -81.80%
EY 11.84 18.10 3.80 2.68 4.72 0.78 0.92 450.02%
DY 1.21 1.57 0.97 0.00 0.00 1.82 0.00 -
P/NAPS 1.89 1.82 4.25 8.62 5.38 1.49 0.88 66.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/08/21 07/05/21 19/02/21 23/10/20 24/07/20 05/06/20 16/03/20 -
Price 1.76 2.41 2.04 3.78 2.46 1.63 0.225 -
P/RPS 3.80 5.37 8.48 16.51 11.18 8.27 1.10 128.69%
P/EPS 9.01 10.49 25.92 47.27 36.71 759.09 152.69 -84.86%
EY 11.10 9.54 3.86 2.12 2.72 0.13 0.65 564.28%
DY 1.14 0.83 0.98 0.00 0.00 0.31 0.00 -
P/NAPS 2.01 3.46 4.18 10.93 9.31 8.86 1.24 38.03%

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