[CAREPLS] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -207.66%
YoY- -289.2%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 612,267 384,660 345,012 314,382 267,424 194,716 159,336 25.12%
PBT 295,297 -7,521 5,628 629 9,035 10,731 10,068 75.52%
Tax -50,404 326 -2,261 -3,065 2,011 -696 -613 108.38%
NP 244,893 -7,195 3,367 -2,436 11,046 10,035 9,455 71.92%
-
NP to SH 244,908 -4,973 -835 -5,901 3,119 4,294 4,433 95.03%
-
Tax Rate 17.07% - 40.17% 487.28% -22.26% 6.49% 6.09% -
Total Cost 367,374 391,855 341,645 316,818 256,378 184,681 149,881 16.10%
-
Net Worth 374,595 97,770 102,286 97,727 96,700 61,978 0 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 21,500 2,656 - - - - 588 82.08%
Div Payout % 8.78% 0.00% - - - - 13.28% -
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 0 -
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 40.00% -1.87% 0.98% -0.77% 4.13% 5.15% 5.93% -
ROE 65.38% -5.09% -0.82% -6.04% 3.23% 6.93% 0.00% -
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 113.91 72.39 64.93 62.09 55.34 51.24 67.53 9.09%
EPS 45.56 -0.94 -0.16 -1.17 0.65 1.13 1.88 70.03%
DPS 4.00 0.50 0.00 0.00 0.00 0.00 0.25 58.67%
NAPS 0.6969 0.184 0.1925 0.193 0.2001 0.1631 0.00 -
Adjusted Per Share Value based on latest NOSH - 506,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 87.40 54.91 49.25 44.88 38.17 27.79 22.74 25.13%
EPS 34.96 -0.71 -0.12 -0.84 0.45 0.61 0.63 95.18%
DPS 3.07 0.38 0.00 0.00 0.00 0.00 0.08 83.55%
NAPS 0.5347 0.1396 0.146 0.1395 0.138 0.0885 0.00 -
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 1.11 0.38 0.25 0.40 0.56 0.88 0.79 5.82%
P/EPS 2.79 -29.38 -101.82 -21.45 48.03 39.82 28.48 -32.08%
EY 35.88 -3.40 -0.98 -4.66 2.08 2.51 3.51 47.26%
DY 3.15 1.82 0.00 0.00 0.00 0.00 0.47 37.27%
P/NAPS 1.82 1.49 0.83 1.30 1.55 2.76 0.00 -
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 2.12 2.25 0.25 0.35 0.53 0.79 1.03 12.77%
P/EPS 5.29 -174.16 -101.82 -18.88 45.71 35.84 36.99 -27.66%
EY 18.91 -0.57 -0.98 -5.30 2.19 2.79 2.70 38.28%
DY 1.66 0.31 0.00 0.00 0.00 0.00 0.36 28.98%
P/NAPS 3.46 8.86 0.83 1.14 1.47 2.48 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