[CAREPLS] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.0%
YoY- -145.87%
Quarter Report
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 129,331 108,727 89,979 76,001 69,442 50,272 42,030 20.58%
PBT 59,529 -272 401 1,325 2,024 2,075 2,673 67.65%
Tax -17,247 274 -1,420 -2,300 2,591 495 -431 84.83%
NP 42,282 2 -1,019 -975 4,615 2,570 2,242 63.07%
-
NP to SH 42,297 783 -1,685 -822 1,792 1,453 390 118.22%
-
Tax Rate 28.97% - 354.11% 173.58% -128.01% -23.86% 16.12% -
Total Cost 87,049 108,725 90,998 76,976 64,827 47,702 39,788 13.92%
-
Net Worth 262,093 96,654 101,914 97,980 93,135 64,384 46,879 33.18%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,750 - - - - - 588 62.23%
Div Payout % 25.42% - - - - - 150.93% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 262,093 96,654 101,914 97,980 93,135 64,384 46,879 33.18%
NOSH 550,079 531,359 531,359 506,359 484,324 382,105 235,454 15.17%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 32.69% 0.00% -1.13% -1.28% 6.65% 5.11% 5.33% -
ROE 16.14% 0.81% -1.65% -0.84% 1.92% 2.26% 0.83% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.06 20.46 16.93 15.01 14.34 13.16 17.85 5.09%
EPS 7.87 0.15 -0.32 -0.16 0.37 0.40 0.17 89.38%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.25 41.37%
NAPS 0.4876 0.1819 0.1918 0.1935 0.1923 0.1685 0.1991 16.08%
Adjusted Per Share Value based on latest NOSH - 506,359
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.57 18.97 15.70 13.26 12.12 8.77 7.33 20.59%
EPS 7.38 0.14 -0.29 -0.14 0.31 0.25 0.07 117.19%
DPS 1.88 0.00 0.00 0.00 0.00 0.00 0.10 62.99%
NAPS 0.4574 0.1687 0.1779 0.171 0.1625 0.1124 0.0818 33.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.07 0.16 0.205 0.325 0.255 0.555 0.405 -
P/RPS 8.60 0.78 1.21 2.17 1.78 4.22 2.27 24.83%
P/EPS 26.31 108.58 -64.65 -200.20 68.92 145.95 244.51 -31.01%
EY 3.80 0.92 -1.55 -0.50 1.45 0.69 0.41 44.88%
DY 0.97 0.00 0.00 0.00 0.00 0.00 0.62 7.73%
P/NAPS 4.25 0.88 1.07 1.68 1.33 3.29 2.03 13.09%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 16/03/20 26/02/19 26/02/18 23/02/17 24/02/16 27/02/15 -
Price 2.04 0.225 0.19 0.29 0.275 0.495 0.545 -
P/RPS 8.48 1.10 1.12 1.93 1.92 3.76 3.05 18.56%
P/EPS 25.92 152.69 -59.92 -178.64 74.32 130.17 329.03 -34.50%
EY 3.86 0.65 -1.67 -0.56 1.35 0.77 0.30 53.01%
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.46 13.42%
P/NAPS 4.18 1.24 0.99 1.50 1.43 2.94 2.74 7.28%

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