[CAREPLS] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 38.05%
YoY- 60.5%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 267,424 194,716 159,336 66,651 65,219 46,905 34.16%
PBT 9,035 10,731 10,068 4,227 -385 1,956 29.47%
Tax 2,011 -696 -613 -124 -196 -555 -
NP 11,046 10,035 9,455 4,103 -581 1,401 41.70%
-
NP to SH 3,119 4,294 4,433 2,881 1,795 1,401 14.46%
-
Tax Rate -22.26% 6.49% 6.09% 2.93% - 28.37% -
Total Cost 256,378 184,681 149,881 62,548 65,800 45,504 33.89%
-
Net Worth 96,700 61,978 0 44,035 38,241 31,531 20.82%
Dividend
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - 588 585 - - -
Div Payout % - - 13.28% 20.32% - - -
Equity
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 96,700 61,978 0 44,035 38,241 31,531 20.82%
NOSH 483,260 380,000 235,943 234,230 223,636 214,499 14.69%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 4.13% 5.15% 5.93% 6.16% -0.89% 2.99% -
ROE 3.23% 6.93% 0.00% 6.54% 4.69% 4.44% -
Per Share
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 55.34 51.24 67.53 28.46 29.16 21.87 16.96%
EPS 0.65 1.13 1.88 1.23 0.80 0.65 0.00%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.2001 0.1631 0.00 0.188 0.171 0.147 5.34%
Adjusted Per Share Value based on latest NOSH - 234,230
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 35.01 25.49 20.86 8.73 8.54 6.14 34.16%
EPS 0.41 0.56 0.58 0.38 0.24 0.18 14.90%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 0.1266 0.0811 0.00 0.0577 0.0501 0.0413 20.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.31 0.45 0.535 0.305 0.34 0.375 -
P/RPS 0.56 0.88 0.79 1.07 1.17 1.71 -17.17%
P/EPS 48.03 39.82 28.48 24.80 42.36 57.41 -2.96%
EY 2.08 2.51 3.51 4.03 2.36 1.74 3.05%
DY 0.00 0.00 0.47 0.82 0.00 0.00 -
P/NAPS 1.55 2.76 0.00 1.62 1.99 2.55 -8.06%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 26/05/17 27/05/16 29/05/15 - 26/06/12 - -
Price 0.295 0.405 0.695 0.00 0.34 0.00 -
P/RPS 0.53 0.79 1.03 0.00 1.17 0.00 -
P/EPS 45.71 35.84 36.99 0.00 42.36 0.00 -
EY 2.19 2.79 2.70 0.00 2.36 0.00 -
DY 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 1.47 2.48 0.00 0.00 1.99 0.00 -

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