[CAREPLS] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
05-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 45.72%
YoY- 214.33%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 241,333 104,696 85,149 78,848 87,041 49,053 44,601 32.46%
PBT 147,916 1,206 795 1,259 6,390 2,477 4,760 77.21%
Tax -24,373 -65 -277 -336 -194 -307 -62 170.41%
NP 123,543 1,141 518 923 6,196 2,170 4,698 72.35%
-
NP to SH 123,543 1,141 363 -225 3,758 798 2,501 91.43%
-
Tax Rate 16.48% 5.39% 34.84% 26.69% 3.04% 12.39% 1.30% -
Total Cost 117,790 103,555 84,631 77,925 80,845 46,883 39,903 19.75%
-
Net Worth 374,595 97,770 102,286 97,727 96,700 61,978 49,477 40.08%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,750 2,656 - - - - - -
Div Payout % 8.70% 232.85% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 374,595 97,770 102,286 97,727 96,700 61,978 49,477 40.08%
NOSH 550,079 531,359 531,359 506,359 483,260 380,000 235,943 15.13%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 51.19% 1.09% 0.61% 1.17% 7.12% 4.42% 10.53% -
ROE 32.98% 1.17% 0.35% -0.23% 3.89% 1.29% 5.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 44.90 19.70 16.02 15.57 18.01 12.91 18.90 15.49%
EPS 22.98 0.21 0.07 -0.04 0.78 0.21 1.06 66.90%
DPS 2.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6969 0.184 0.1925 0.193 0.2001 0.1631 0.2097 22.13%
Adjusted Per Share Value based on latest NOSH - 531,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 42.48 18.43 14.99 13.88 15.32 8.63 7.85 32.46%
EPS 21.75 0.20 0.06 -0.04 0.66 0.14 0.44 91.45%
DPS 1.89 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.1721 0.1801 0.172 0.1702 0.1091 0.0871 40.08%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.27 0.275 0.16 0.25 0.31 0.45 0.535 -
P/RPS 2.83 1.40 1.00 1.61 1.72 3.49 2.83 0.00%
P/EPS 5.53 128.07 234.21 -562.62 39.86 214.29 50.47 -30.80%
EY 18.10 0.78 0.43 -0.18 2.51 0.47 1.98 44.55%
DY 1.57 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.49 0.83 1.30 1.55 2.76 2.55 -5.46%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/05/21 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 29/05/15 -
Price 2.41 1.63 0.16 0.22 0.295 0.405 0.695 -
P/RPS 5.37 8.27 1.00 1.41 1.64 3.14 3.68 6.49%
P/EPS 10.49 759.09 234.21 -495.11 37.94 192.86 65.57 -26.30%
EY 9.54 0.13 0.43 -0.20 2.64 0.52 1.53 35.62%
DY 0.83 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 8.86 0.83 1.14 1.47 2.48 3.31 0.74%

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