[CAREPLS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
07-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -102.0%
YoY- -362.72%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 980,762 447,188 344,094 318,600 335,184 204,716 179,596 32.66%
PBT 564,682 78,650 -2,732 4,216 7,490 8,946 17,142 78.94%
Tax -107,430 -3,944 -340 -1,224 -836 -1,244 -688 131.87%
NP 457,252 74,706 -3,072 2,992 6,654 7,702 16,454 73.95%
-
NP to SH 457,238 74,706 -3,196 -1,818 692 1,716 8,442 94.39%
-
Tax Rate 19.02% 5.01% - 29.03% 11.16% 13.91% 4.01% -
Total Cost 523,510 372,482 347,166 315,608 328,530 197,014 163,142 21.42%
-
Net Worth 470,721 142,709 100,320 97,069 93,269 68,600 52,535 44.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 43,042 5,403 - - - - - -
Div Payout % 9.41% 7.23% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 470,721 142,709 100,320 97,069 93,269 68,600 52,535 44.07%
NOSH 551,078 540,359 531,359 506,359 483,259 390,000 238,474 14.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 46.62% 16.71% -0.89% 0.94% 1.99% 3.76% 9.16% -
ROE 97.14% 52.35% -3.19% -1.87% 0.74% 2.50% 16.07% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 182.29 82.76 64.76 62.92 69.36 52.49 75.31 15.85%
EPS 84.98 13.82 -0.60 -1.62 0.14 0.44 3.54 69.76%
DPS 8.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.2641 0.1888 0.1917 0.193 0.1759 0.2203 25.81%
Adjusted Per Share Value based on latest NOSH - 506,359
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 132.93 60.61 46.64 43.18 45.43 27.75 24.34 32.66%
EPS 61.97 10.13 -0.43 -0.25 0.09 0.23 1.14 94.51%
DPS 5.83 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.1934 0.136 0.1316 0.1264 0.093 0.0712 44.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.42 0.155 0.23 0.41 0.335 0.73 -
P/RPS 0.91 1.72 0.24 0.37 0.59 0.64 0.97 -1.05%
P/EPS 1.94 10.27 -25.77 -64.06 286.32 76.14 20.62 -32.53%
EY 51.51 9.74 -3.88 -1.56 0.35 1.31 4.85 48.20%
DY 4.85 0.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 5.38 0.82 1.20 2.12 1.90 3.31 -8.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 24/07/20 23/08/19 07/09/18 30/08/17 26/08/16 26/08/15 -
Price 1.76 2.46 0.145 0.21 0.33 0.31 0.425 -
P/RPS 0.97 2.97 0.22 0.33 0.48 0.59 0.56 9.57%
P/EPS 2.07 17.79 -24.11 -58.49 230.46 70.45 12.01 -25.38%
EY 48.29 5.62 -4.15 -1.71 0.43 1.42 8.33 33.99%
DY 4.55 0.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 9.31 0.77 1.10 1.71 1.76 1.93 0.67%

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