[CAREPLS] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -95.4%
YoY- -59.67%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Revenue 447,188 344,094 318,600 335,184 204,716 179,596 45,934 29.05%
PBT 78,650 -2,732 4,216 7,490 8,946 17,142 5,472 34.81%
Tax -3,944 -340 -1,224 -836 -1,244 -688 -290 33.97%
NP 74,706 -3,072 2,992 6,654 7,702 16,454 5,182 34.85%
-
NP to SH 74,706 -3,196 -1,818 692 1,716 8,442 5,452 34.09%
-
Tax Rate 5.01% - 29.03% 11.16% 13.91% 4.01% 5.30% -
Total Cost 372,482 347,166 315,608 328,530 197,014 163,142 40,752 28.14%
-
Net Worth 142,709 100,320 97,069 93,269 68,600 52,535 33,131 17.78%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Div 5,403 - - - - - - -
Div Payout % 7.23% - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Net Worth 142,709 100,320 97,069 93,269 68,600 52,535 33,131 17.78%
NOSH 540,359 531,359 506,359 483,259 390,000 238,474 209,692 11.19%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
NP Margin 16.71% -0.89% 0.94% 1.99% 3.76% 9.16% 11.28% -
ROE 52.35% -3.19% -1.87% 0.74% 2.50% 16.07% 16.46% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 82.76 64.76 62.92 69.36 52.49 75.31 21.91 16.05%
EPS 13.82 -0.60 -1.62 0.14 0.44 3.54 2.60 20.58%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.1888 0.1917 0.193 0.1759 0.2203 0.158 5.92%
Adjusted Per Share Value based on latest NOSH - 483,259
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
RPS 60.61 46.64 43.18 45.43 27.75 24.34 6.23 29.04%
EPS 10.13 -0.43 -0.25 0.09 0.23 1.14 0.74 34.07%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1934 0.136 0.1316 0.1264 0.093 0.0712 0.0449 17.78%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/07/11 -
Price 1.42 0.155 0.23 0.41 0.335 0.73 0.475 -
P/RPS 1.72 0.24 0.37 0.59 0.64 0.97 2.17 -2.57%
P/EPS 10.27 -25.77 -64.06 286.32 76.14 20.62 18.27 -6.25%
EY 9.74 -3.88 -1.56 0.35 1.31 4.85 5.47 6.67%
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 0.82 1.20 2.12 1.90 3.31 3.01 6.72%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/11 CAGR
Date 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 27/09/11 -
Price 2.46 0.145 0.21 0.33 0.31 0.425 0.29 -
P/RPS 2.97 0.22 0.33 0.48 0.59 0.56 1.32 9.51%
P/EPS 17.79 -24.11 -58.49 230.46 70.45 12.01 11.15 5.37%
EY 5.62 -4.15 -1.71 0.43 1.42 8.33 8.97 -5.10%
DY 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 0.77 1.10 1.71 1.76 1.93 1.84 19.92%

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