[CAREPLS] YoY Annual (Unaudited) Result on 30-Jun-2023 [#4]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 84,948 307,403 700,315 475,630 365,113 338,711 322,575 -18.55%
PBT -27,850 -230,194 276,038 148,587 -7,932 6,092 5,760 -
Tax -316 9,559 -54,996 -26,096 114 -2,320 -2,923 -28.97%
NP -28,166 -220,635 221,042 122,491 -7,818 3,772 2,837 -
-
NP to SH -26,568 -220,685 221,032 122,506 -5,751 -1,423 -1,918 49.82%
-
Tax Rate - - 19.92% 17.56% - 38.08% 50.75% -
Total Cost 113,114 528,038 479,273 353,139 372,931 334,939 319,738 -14.77%
-
Net Worth 281,051 268,531 485,809 262,093 96,654 101,914 97,980 17.59%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 21,814 13,437 - - - -
Div Payout % - - 9.87% 10.97% - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 281,051 268,531 485,809 262,093 96,654 101,914 97,980 17.59%
NOSH 700,561 573,620 568,078 550,079 531,359 531,359 506,359 5.12%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -33.16% -71.77% 31.56% 25.75% -2.14% 1.11% 0.88% -
ROE -9.45% -82.18% 45.50% 46.74% -5.95% -1.40% -1.96% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.40 53.72 128.41 88.49 68.71 63.74 63.70 -21.32%
EPS -4.19 -38.57 40.53 22.79 -1.08 -0.27 -0.38 44.65%
DPS 0.00 0.00 4.00 2.50 0.00 0.00 0.00 -
NAPS 0.4432 0.4693 0.8908 0.4876 0.1819 0.1918 0.1935 13.59%
Adjusted Per Share Value based on latest NOSH - 573,620
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.51 41.66 94.92 64.46 49.49 45.91 43.72 -18.55%
EPS -3.60 -29.91 29.96 16.60 -0.78 -0.19 -0.26 49.81%
DPS 0.00 0.00 2.96 1.82 0.00 0.00 0.00 -
NAPS 0.3809 0.364 0.6584 0.3552 0.131 0.1381 0.1328 17.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.305 0.275 1.04 2.07 0.16 0.205 0.325 -
P/RPS 2.28 0.51 0.81 2.34 0.23 0.32 0.51 25.90%
P/EPS -7.28 -0.71 2.57 9.08 -14.78 -76.55 -85.80 -31.57%
EY -13.74 -140.25 38.97 11.01 -6.76 -1.31 -1.17 46.06%
DY 0.00 0.00 3.85 1.21 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 1.17 4.25 0.88 1.07 1.68 -12.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 23/08/23 23/02/22 19/02/21 16/03/20 26/02/19 26/02/18 -
Price 0.27 0.275 0.825 2.04 0.225 0.19 0.29 -
P/RPS 2.02 0.51 0.64 2.31 0.33 0.30 0.46 25.55%
P/EPS -6.44 -0.71 2.04 8.95 -20.79 -70.95 -76.56 -31.66%
EY -15.52 -140.25 49.13 11.17 -4.81 -1.41 -1.31 46.26%
DY 0.00 0.00 4.85 1.23 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.93 4.18 1.24 0.99 1.50 -12.92%

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