[CARING] YoY TTM Result on 28-Feb-2019 [#3]

Stock
[CARING] CARING PHARMACY GROUP BERHAD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
28-Feb-2019 [#3]
Profit Trend
QoQ- 2.44%
YoY- 25.32%
Quarter Report
Latest QR
Upcoming QR
CARING's Result
CARING's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Revenue 554,953 498,677 448,788 397,637 389,646 359,933 166,413 27.22%
PBT 33,530 28,849 21,232 10,476 10,986 17,741 12,675 21.46%
Tax -7,312 -6,863 -6,201 -2,931 -3,378 -5,673 -3,619 15.09%
NP 26,218 21,986 15,031 7,545 7,608 12,068 9,056 23.67%
-
NP to SH 21,369 17,052 11,508 6,166 7,178 11,516 8,439 20.40%
-
Tax Rate 21.81% 23.79% 29.21% 27.98% 30.75% 31.98% 28.55% -
Total Cost 528,735 476,691 433,757 390,092 382,038 347,865 157,357 27.41%
-
Net Worth 148,040 137,155 124,092 119,738 0 117,561 115,384 5.10%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Div 21,770 13,062 6,531 - 4,343 3,265 3,265 46.11%
Div Payout % 101.88% 76.60% 56.75% - 60.52% 28.36% 38.70% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 148,040 137,155 124,092 119,738 0 117,561 115,384 5.10%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 0.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
NP Margin 4.72% 4.41% 3.35% 1.90% 1.95% 3.35% 5.44% -
ROE 14.43% 12.43% 9.27% 5.15% 0.00% 9.80% 7.31% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 254.91 229.06 206.14 182.65 178.98 165.33 76.44 27.22%
EPS 9.82 7.83 5.29 2.83 3.30 5.29 3.88 20.39%
DPS 10.00 6.00 3.00 0.00 2.00 1.50 1.50 46.11%
NAPS 0.68 0.63 0.57 0.55 0.00 0.54 0.53 5.10%
Adjusted Per Share Value based on latest NOSH - 217,706
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
RPS 254.91 229.06 206.14 182.65 178.98 165.33 76.44 27.22%
EPS 9.82 7.83 5.29 2.83 3.30 5.29 3.88 20.39%
DPS 10.00 6.00 3.00 0.00 2.00 1.50 1.50 46.11%
NAPS 0.68 0.63 0.57 0.55 0.00 0.54 0.53 5.10%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 28/02/14 -
Price 1.97 1.67 1.37 2.00 2.00 1.29 1.96 -
P/RPS 0.77 0.73 0.66 1.10 1.12 0.78 2.56 -21.34%
P/EPS 20.07 21.32 25.92 70.62 60.66 24.39 50.56 -16.86%
EY 4.98 4.69 3.86 1.42 1.65 4.10 1.98 20.24%
DY 5.08 3.59 2.19 0.00 1.00 1.16 0.77 45.80%
P/NAPS 2.90 2.65 2.40 3.64 0.00 2.39 3.70 -4.75%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 28/02/14 CAGR
Date 25/04/19 25/04/18 28/04/17 27/04/16 - 28/04/15 - -
Price 1.93 1.58 1.48 1.80 0.00 1.20 0.00 -
P/RPS 0.76 0.69 0.72 0.99 0.00 0.73 0.00 -
P/EPS 19.66 20.17 28.00 63.55 0.00 22.69 0.00 -
EY 5.09 4.96 3.57 1.57 0.00 4.41 0.00 -
DY 5.18 3.80 2.03 0.00 0.00 1.25 0.00 -
P/NAPS 2.84 2.51 2.60 3.27 0.00 2.22 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