[CAREPLS] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
24-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 767.61%
YoY- 1671.97%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 612,267 475,630 455,026 416,660 384,660 365,113 346,365 46.14%
PBT 295,297 148,587 88,786 32,759 -7,521 -7,932 -7,259 -
Tax -50,404 -26,096 -8,575 -1,688 326 114 -1,580 903.74%
NP 244,893 122,491 80,211 31,071 -7,195 -7,818 -8,839 -
-
NP to SH 244,908 122,506 80,992 33,200 -4,973 -5,751 -8,219 -
-
Tax Rate 17.07% 17.56% 9.66% 5.15% - - - -
Total Cost 367,374 353,139 374,815 385,589 391,855 372,931 355,204 2.26%
-
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 21,500 13,407 2,656 2,656 2,656 - - -
Div Payout % 8.78% 10.94% 3.28% 8.00% 0.00% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
NOSH 550,079 550,079 540,359 540,359 531,359 531,359 531,359 2.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 40.00% 25.75% 17.63% 7.46% -1.87% -2.14% -2.55% -
ROE 65.38% 46.74% 43.69% 23.26% -5.09% -5.95% -8.62% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 113.91 88.49 84.91 77.11 72.39 68.71 65.18 45.03%
EPS 45.56 22.79 15.11 6.14 -0.94 -1.08 -1.55 -
DPS 4.00 2.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.6969 0.4876 0.3459 0.2641 0.184 0.1819 0.1795 146.81%
Adjusted Per Share Value based on latest NOSH - 540,359
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 87.40 67.89 64.95 59.48 54.91 52.12 49.44 46.15%
EPS 34.96 17.49 11.56 4.74 -0.71 -0.82 -1.17 -
DPS 3.07 1.91 0.38 0.38 0.38 0.00 0.00 -
NAPS 0.5347 0.3741 0.2646 0.2037 0.1396 0.138 0.1361 148.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.27 2.07 2.98 1.42 0.275 0.16 0.13 -
P/RPS 1.11 2.34 3.51 1.84 0.38 0.23 0.20 213.14%
P/EPS 2.79 9.08 19.72 23.11 -29.38 -14.78 -8.40 -
EY 35.88 11.01 5.07 4.33 -3.40 -6.76 -11.90 -
DY 3.15 1.21 0.17 0.35 1.82 0.00 0.00 -
P/NAPS 1.82 4.25 8.62 5.38 1.49 0.88 0.72 85.45%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 07/05/21 19/02/21 23/10/20 24/07/20 05/06/20 16/03/20 06/11/19 -
Price 2.41 2.04 3.78 2.46 1.63 0.225 0.14 -
P/RPS 2.12 2.31 4.45 3.19 2.25 0.33 0.21 366.44%
P/EPS 5.29 8.95 25.01 40.04 -174.16 -20.79 -9.05 -
EY 18.91 11.17 4.00 2.50 -0.57 -4.81 -11.05 -
DY 1.66 1.23 0.13 0.20 0.31 0.00 0.00 -
P/NAPS 3.46 4.18 10.93 9.31 8.86 1.24 0.78 169.72%

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