[CAREPLS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 53.08%
YoY- -105.99%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 965,332 418,784 340,596 315,392 348,164 196,212 178,404 32.46%
PBT 591,664 4,824 3,180 5,036 25,560 9,908 19,040 77.21%
Tax -97,492 -260 -1,108 -1,344 -776 -1,228 -248 170.41%
NP 494,172 4,564 2,072 3,692 24,784 8,680 18,792 72.35%
-
NP to SH 494,172 4,564 1,452 -900 15,032 3,192 10,004 91.43%
-
Tax Rate 16.48% 5.39% 34.84% 26.69% 3.04% 12.39% 1.30% -
Total Cost 471,160 414,220 338,524 311,700 323,380 187,532 159,612 19.75%
-
Net Worth 374,595 97,770 102,286 97,727 96,700 61,978 49,477 40.08%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 43,001 - - - - - - -
Div Payout % 8.70% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 374,595 97,770 102,286 97,727 96,700 61,978 49,477 40.08%
NOSH 550,079 531,359 531,359 506,359 483,260 380,000 235,943 15.13%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 51.19% 1.09% 0.61% 1.17% 7.12% 4.42% 10.53% -
ROE 131.92% 4.67% 1.42% -0.92% 15.54% 5.15% 20.22% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 179.59 78.81 64.10 62.29 72.04 51.63 75.61 15.49%
EPS 91.92 0.84 0.28 -0.16 3.12 0.84 4.24 66.90%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6969 0.184 0.1925 0.193 0.2001 0.1631 0.2097 22.13%
Adjusted Per Share Value based on latest NOSH - 506,359
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 130.84 56.76 46.16 42.75 47.19 26.59 24.18 32.46%
EPS 66.98 0.62 0.20 -0.12 2.04 0.43 1.36 91.34%
DPS 5.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5077 0.1325 0.1386 0.1325 0.1311 0.084 0.0671 40.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.27 0.275 0.16 0.25 0.31 0.45 0.535 -
P/RPS 0.71 0.35 0.25 0.40 0.43 0.87 0.71 0.00%
P/EPS 1.38 32.02 58.55 -140.66 9.97 53.57 12.62 -30.82%
EY 72.39 3.12 1.71 -0.71 10.03 1.87 7.93 44.51%
DY 6.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.49 0.83 1.30 1.55 2.76 2.55 -5.46%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/05/21 05/06/20 24/05/19 28/05/18 26/05/17 27/05/16 29/05/15 -
Price 2.41 1.63 0.16 0.22 0.295 0.405 0.695 -
P/RPS 1.34 2.07 0.25 0.35 0.41 0.78 0.92 6.46%
P/EPS 2.62 189.77 58.55 -123.78 9.48 48.21 16.39 -26.31%
EY 38.15 0.53 1.71 -0.81 10.54 2.07 6.10 35.69%
DY 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 8.86 0.83 1.14 1.47 2.48 3.31 0.74%

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