[CAREPLS] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 108.33%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 229,436 190,264 152,148 77,009 55,396 47,431 30.50%
PBT 5,122 13,014 7,508 2,990 418 2,385 13.78%
Tax 1,898 -451 -694 -87 36 389 30.69%
NP 7,020 12,563 6,814 2,903 454 2,774 16.97%
-
NP to SH 159 5,997 3,166 2,725 1,978 2,774 -38.30%
-
Tax Rate -37.06% 3.47% 9.24% 2.91% -8.61% -16.31% -
Total Cost 222,416 177,701 145,334 74,106 54,942 44,657 31.15%
-
Net Worth 93,135 64,384 46,879 42,160 34,219 16,609 33.80%
Dividend
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - 588 585 - - -
Div Payout % - - 18.59% 21.49% - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 93,135 64,384 46,879 42,160 34,219 16,609 33.80%
NOSH 484,324 382,105 235,454 234,225 213,870 114,545 27.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 3.06% 6.60% 4.48% 3.77% 0.82% 5.85% -
ROE 0.17% 9.31% 6.75% 6.46% 5.78% 16.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 47.37 49.79 64.62 32.88 25.90 41.41 2.29%
EPS 0.03 1.57 1.34 1.16 0.92 2.42 -52.36%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.1923 0.1685 0.1991 0.18 0.16 0.145 4.88%
Adjusted Per Share Value based on latest NOSH - 234,225
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 30.52 25.31 20.24 10.24 7.37 6.31 30.50%
EPS 0.02 0.80 0.42 0.36 0.26 0.37 -38.90%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 0.1239 0.0856 0.0624 0.0561 0.0455 0.0221 33.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 -
Price 0.255 0.555 0.405 0.275 0.34 0.355 -
P/RPS 0.54 1.11 0.63 0.84 1.31 0.86 -7.55%
P/EPS 776.75 35.36 30.12 23.64 36.76 14.66 95.53%
EY 0.13 2.83 3.32 4.23 2.72 6.82 -48.77%
DY 0.00 0.00 0.62 0.91 0.00 0.00 -
P/NAPS 1.33 3.29 2.03 1.53 2.13 2.45 -9.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/13 31/01/12 31/01/11 CAGR
Date 23/02/17 24/02/16 27/02/15 - 30/03/12 - -
Price 0.275 0.495 0.545 0.00 0.34 0.00 -
P/RPS 0.58 0.99 0.84 0.00 1.31 0.00 -
P/EPS 837.67 31.54 40.53 0.00 36.76 0.00 -
EY 0.12 3.17 2.47 0.00 2.72 0.00 -
DY 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 1.43 2.94 2.74 0.00 2.13 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