[CAREPLS] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
24-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 1536.85%
YoY- 2437.48%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 965,332 475,630 461,732 447,188 418,784 365,113 341,848 99.65%
PBT 591,664 148,587 118,744 78,650 4,824 -7,932 -10,213 -
Tax -97,492 -26,096 -11,798 -3,944 -260 114 -213 5817.08%
NP 494,172 122,491 106,945 74,706 4,564 -7,818 -10,426 -
-
NP to SH 494,172 122,506 106,945 74,706 4,564 -5,751 -8,712 -
-
Tax Rate 16.48% 17.56% 9.94% 5.01% 5.39% - - -
Total Cost 471,160 353,139 354,786 372,482 414,220 372,931 352,274 21.37%
-
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 43,001 13,437 3,572 5,403 - - - -
Div Payout % 8.70% 10.97% 3.34% 7.23% - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 374,595 262,093 185,362 142,709 97,770 96,654 95,379 148.72%
NOSH 550,079 550,079 540,359 540,359 531,359 531,359 531,359 2.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 51.19% 25.75% 23.16% 16.71% 1.09% -2.14% -3.05% -
ROE 131.92% 46.74% 57.70% 52.35% 4.67% -5.95% -9.13% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 179.59 88.49 86.16 82.76 78.81 68.71 64.33 98.14%
EPS 91.92 22.79 19.96 13.82 0.84 -1.08 -1.64 -
DPS 8.00 2.50 0.67 1.00 0.00 0.00 0.00 -
NAPS 0.6969 0.4876 0.3459 0.2641 0.184 0.1819 0.1795 146.81%
Adjusted Per Share Value based on latest NOSH - 540,359
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 126.38 62.27 60.45 58.55 54.83 47.80 44.76 99.64%
EPS 64.70 16.04 14.00 9.78 0.60 -0.75 -1.14 -
DPS 5.63 1.76 0.47 0.71 0.00 0.00 0.00 -
NAPS 0.4904 0.3431 0.2427 0.1868 0.128 0.1265 0.1249 148.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.27 2.07 2.98 1.42 0.275 0.16 0.13 -
P/RPS 0.71 2.34 3.46 1.72 0.35 0.23 0.20 132.53%
P/EPS 1.38 9.08 14.93 10.27 32.02 -14.78 -7.93 -
EY 72.39 11.01 6.70 9.74 3.12 -6.76 -12.61 -
DY 6.30 1.21 0.22 0.70 0.00 0.00 0.00 -
P/NAPS 1.82 4.25 8.62 5.38 1.49 0.88 0.72 85.45%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 07/05/21 19/02/21 23/10/20 24/07/20 05/06/20 16/03/20 06/11/19 -
Price 2.41 2.04 3.78 2.46 1.63 0.225 0.14 -
P/RPS 1.34 2.31 4.39 2.97 2.07 0.33 0.22 233.15%
P/EPS 2.62 8.95 18.94 17.79 189.77 -20.79 -8.54 -
EY 38.15 11.17 5.28 5.62 0.53 -4.81 -11.71 -
DY 3.32 1.23 0.18 0.41 0.00 0.00 0.00 -
P/NAPS 3.46 4.18 10.93 9.31 8.86 1.24 0.78 169.72%

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