[CAREPLS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
07-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 0.85%
YoY- 10727.61%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 700,315 591,218 490,381 241,333 475,630 346,299 223,594 113.62%
PBT 276,038 294,476 282,341 147,916 148,587 89,058 39,325 265.30%
Tax -54,996 -57,463 -53,715 -24,373 -26,096 -8,849 -1,972 814.07%
NP 221,042 237,013 228,626 123,543 122,491 80,209 37,353 226.10%
-
NP to SH 221,032 236,993 228,619 123,543 122,506 80,209 37,353 226.09%
-
Tax Rate 19.92% 19.51% 19.02% 16.48% 17.56% 9.94% 5.01% -
Total Cost 479,273 354,205 261,755 117,790 353,139 266,090 186,241 87.46%
-
Net Worth 485,809 501,221 470,721 374,595 262,093 185,362 142,709 125.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,814 21,815 21,521 10,750 13,437 2,679 2,701 301.00%
Div Payout % 9.87% 9.21% 9.41% 8.70% 10.97% 3.34% 7.23% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 485,809 501,221 470,721 374,595 262,093 185,362 142,709 125.79%
NOSH 568,078 568,078 551,078 550,079 550,079 540,359 540,359 3.38%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 31.56% 40.09% 46.62% 51.19% 25.75% 23.16% 16.71% -
ROE 45.50% 47.28% 48.57% 32.98% 46.74% 43.27% 26.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 128.41 108.40 91.14 44.90 88.49 64.62 41.38 112.31%
EPS 40.53 43.45 42.49 22.98 22.79 14.97 6.91 224.18%
DPS 4.00 4.00 4.00 2.00 2.50 0.50 0.50 298.48%
NAPS 0.8908 0.919 0.8749 0.6969 0.4876 0.3459 0.2641 124.41%
Adjusted Per Share Value based on latest NOSH - 550,079
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.69 77.40 64.20 31.60 62.27 45.34 29.27 113.64%
EPS 28.94 31.03 29.93 16.17 16.04 10.50 4.89 226.12%
DPS 2.86 2.86 2.82 1.41 1.76 0.35 0.35 304.14%
NAPS 0.636 0.6562 0.6163 0.4904 0.3431 0.2427 0.1868 125.81%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.04 1.24 1.65 1.27 2.07 2.98 1.42 -
P/RPS 0.81 1.14 1.81 2.83 2.34 4.61 3.43 -61.69%
P/EPS 2.57 2.85 3.88 5.53 9.08 19.91 20.54 -74.88%
EY 38.97 35.04 25.75 18.10 11.01 5.02 4.87 298.55%
DY 3.85 3.23 2.42 1.57 1.21 0.17 0.35 392.45%
P/NAPS 1.17 1.35 1.89 1.82 4.25 8.62 5.38 -63.73%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 13/08/21 07/05/21 19/02/21 23/10/20 24/07/20 -
Price 0.825 1.22 1.76 2.41 2.04 3.78 2.46 -
P/RPS 0.64 1.13 1.93 5.37 2.31 5.85 5.95 -77.29%
P/EPS 2.04 2.81 4.14 10.49 8.95 25.25 35.59 -85.05%
EY 49.13 35.62 24.14 9.54 11.17 3.96 2.81 570.13%
DY 4.85 3.28 2.27 0.83 1.23 0.13 0.20 732.94%
P/NAPS 0.93 1.33 2.01 3.46 4.18 10.93 9.31 -78.38%

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