[CARING] YoY TTM Result on 30-Nov-2013 [#2]

Stock
[CARING] CARING PHARMACY GROUP BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARING's Result
CARING's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 436,528 380,135 348,014 84,445 72.82%
PBT 14,659 18,705 16,007 3,569 60.07%
Tax -4,358 -5,541 -4,915 -1,342 48.03%
NP 10,301 13,164 11,092 2,227 66.53%
-
NP to SH 7,840 13,159 10,538 1,820 62.63%
-
Tax Rate 29.73% 29.62% 30.71% 37.60% -
Total Cost 426,227 366,971 336,922 82,218 72.98%
-
Net Worth 121,915 119,738 117,561 108,853 3.84%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 6,531 4,354 3,265 3,265 25.97%
Div Payout % 83.31% 33.09% 30.99% 179.43% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 121,915 119,738 117,561 108,853 3.84%
NOSH 217,706 217,706 217,706 217,706 0.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 2.36% 3.46% 3.19% 2.64% -
ROE 6.43% 10.99% 8.96% 1.67% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 200.51 174.61 159.85 38.79 72.81%
EPS 3.60 6.04 4.84 0.84 62.36%
DPS 3.00 2.00 1.50 1.50 25.96%
NAPS 0.56 0.55 0.54 0.50 3.84%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 200.51 174.61 159.85 38.79 72.81%
EPS 3.60 6.04 4.84 0.84 62.36%
DPS 3.00 2.00 1.50 1.50 25.96%
NAPS 0.56 0.55 0.54 0.50 3.84%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 1.35 2.04 1.26 1.81 -
P/RPS 0.67 1.17 0.79 4.67 -47.61%
P/EPS 37.49 33.75 26.03 216.51 -44.23%
EY 2.67 2.96 3.84 0.46 79.61%
DY 2.22 0.98 1.19 0.83 38.76%
P/NAPS 2.41 3.71 2.33 3.62 -12.67%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 24/01/17 27/01/16 27/01/15 - -
Price 1.36 1.90 1.19 0.00 -
P/RPS 0.68 1.09 0.74 0.00 -
P/EPS 37.77 31.43 24.58 0.00 -
EY 2.65 3.18 4.07 0.00 -
DY 2.21 1.05 1.26 0.00 -
P/NAPS 2.43 3.45 2.20 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