[CAREPLS] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
07-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -304.0%
YoY- -362.72%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 490,381 223,594 172,047 159,300 167,592 102,358 89,798 32.66%
PBT 282,341 39,325 -1,366 2,108 3,745 4,473 8,571 78.94%
Tax -53,715 -1,972 -170 -612 -418 -622 -344 131.87%
NP 228,626 37,353 -1,536 1,496 3,327 3,851 8,227 73.95%
-
NP to SH 228,619 37,353 -1,598 -909 346 858 4,221 94.39%
-
Tax Rate 19.02% 5.01% - 29.03% 11.16% 13.91% 4.01% -
Total Cost 261,755 186,241 173,583 157,804 164,265 98,507 81,571 21.42%
-
Net Worth 470,721 142,709 100,320 97,069 93,269 68,600 52,535 44.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,521 2,701 - - - - - -
Div Payout % 9.41% 7.23% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 470,721 142,709 100,320 97,069 93,269 68,600 52,535 44.07%
NOSH 551,078 540,359 531,359 506,359 483,259 390,000 238,474 14.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 46.62% 16.71% -0.89% 0.94% 1.99% 3.76% 9.16% -
ROE 48.57% 26.17% -1.59% -0.94% 0.37% 1.25% 8.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 91.14 41.38 32.38 31.46 34.68 26.25 37.66 15.85%
EPS 42.49 6.91 -0.30 -0.81 0.07 0.22 1.77 69.76%
DPS 4.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.2641 0.1888 0.1917 0.193 0.1759 0.2203 25.81%
Adjusted Per Share Value based on latest NOSH - 506,359
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 64.20 29.27 22.52 20.86 21.94 13.40 11.76 32.66%
EPS 29.93 4.89 -0.21 -0.12 0.05 0.11 0.55 94.54%
DPS 2.82 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6163 0.1868 0.1313 0.1271 0.1221 0.0898 0.0688 44.06%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.42 0.155 0.23 0.41 0.335 0.73 -
P/RPS 1.81 3.43 0.48 0.73 1.18 1.28 1.94 -1.14%
P/EPS 3.88 20.54 -51.54 -128.12 572.65 152.27 41.24 -32.53%
EY 25.75 4.87 -1.94 -0.78 0.17 0.66 2.42 48.25%
DY 2.42 0.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.38 0.82 1.20 2.12 1.90 3.31 -8.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 -
Price 1.76 2.46 0.145 0.21 0.33 0.31 0.425 -
P/RPS 1.93 5.95 0.45 0.67 0.95 1.18 1.13 9.32%
P/EPS 4.14 35.59 -48.21 -116.98 460.91 140.91 24.01 -25.37%
EY 24.14 2.81 -2.07 -0.85 0.22 0.71 4.16 34.01%
DY 2.27 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 9.31 0.77 1.10 1.71 1.76 1.93 0.67%

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