[CAREPLS] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -111.32%
YoY- -113.4%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Revenue 416,660 351,458 314,283 294,670 202,824 169,297 46,867 27.74%
PBT 32,759 2,618 4,123 4,394 8,916 11,521 3,249 29.55%
Tax -1,688 -1,878 -3,117 2,102 -729 -776 -361 18.86%
NP 31,071 740 1,006 6,496 8,187 10,745 2,888 30.50%
-
NP to SH 33,200 -2,112 -3,173 -353 2,634 4,590 3,023 30.80%
-
Tax Rate 5.15% 71.73% 75.60% -47.84% 8.18% 6.74% 11.11% -
Total Cost 385,589 350,718 313,277 288,174 194,637 158,552 43,979 27.54%
-
Net Worth 142,709 100,320 97,069 93,269 52,770 0 33,295 17.71%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Div 2,656 - - - - 588 - -
Div Payout % 8.00% - - - - 12.82% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Net Worth 142,709 100,320 97,069 93,269 52,770 0 33,295 17.71%
NOSH 540,359 531,359 506,359 483,259 300,000 238,888 210,733 11.12%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
NP Margin 7.46% 0.21% 0.32% 2.20% 4.04% 6.35% 6.16% -
ROE 23.26% -2.11% -3.27% -0.38% 4.99% 0.00% 9.08% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 77.11 66.14 62.07 60.98 67.61 70.87 22.24 14.95%
EPS 6.14 -0.40 -0.63 -0.07 0.88 1.92 1.43 17.73%
DPS 0.50 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.2641 0.1888 0.1917 0.193 0.1759 0.00 0.158 5.92%
Adjusted Per Share Value based on latest NOSH - 483,259
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 59.48 50.17 44.86 42.06 28.95 24.17 6.69 27.74%
EPS 4.74 -0.30 -0.45 -0.05 0.38 0.66 0.43 30.86%
DPS 0.38 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.2037 0.1432 0.1386 0.1331 0.0753 0.00 0.0475 17.72%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 -
Price 1.42 0.155 0.23 0.41 0.335 0.73 0.475 -
P/RPS 1.84 0.23 0.37 0.67 0.50 1.03 2.14 -1.67%
P/EPS 23.11 -39.00 -36.70 -561.29 38.15 37.99 33.11 -3.94%
EY 4.33 -2.56 -2.72 -0.18 2.62 2.63 3.02 4.12%
DY 0.35 0.00 0.00 0.00 0.00 0.34 0.00 -
P/NAPS 5.38 0.82 1.20 2.12 1.90 0.00 3.01 6.72%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 - -
Price 2.46 0.145 0.21 0.33 0.31 0.425 0.00 -
P/RPS 3.19 0.22 0.34 0.54 0.46 0.60 0.00 -
P/EPS 40.04 -36.48 -33.51 -451.77 35.31 22.12 0.00 -
EY 2.50 -2.74 -2.98 -0.22 2.83 4.52 0.00 -
DY 0.20 0.00 0.00 0.00 0.00 0.58 0.00 -
P/NAPS 9.31 0.77 1.10 1.71 1.76 0.00 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