[CAREPLS] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 128.82%
YoY- 123.91%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 591,218 346,299 256,386 248,732 246,574 159,994 139,992 27.10%
PBT 294,476 89,058 -7,660 5,691 4,435 3,098 10,939 73.03%
Tax -57,463 -8,849 -160 -900 -623 -693 -946 98.14%
NP 237,013 80,209 -7,820 4,791 3,812 2,405 9,993 69.42%
-
NP to SH 236,993 80,209 -6,534 262 -1,096 -1,633 4,544 93.17%
-
Tax Rate 19.51% 9.94% - 15.81% 14.05% 22.37% 8.65% -
Total Cost 354,205 266,090 264,206 243,941 242,762 157,589 129,999 18.16%
-
Net Worth 501,221 185,362 95,379 103,615 98,790 96,784 53,518 45.13%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 21,815 2,679 - - - - - -
Div Payout % 9.21% 3.34% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 501,221 185,362 95,379 103,615 98,790 96,784 53,518 45.13%
NOSH 568,078 540,359 531,359 531,359 506,359 483,259 360,634 7.85%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 40.09% 23.16% -3.05% 1.93% 1.55% 1.50% 7.14% -
ROE 47.28% 43.27% -6.85% 0.25% -1.11% -1.69% 8.49% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 108.40 64.62 48.25 46.81 48.70 37.66 38.82 18.64%
EPS 43.45 14.97 -1.23 0.05 -0.22 -0.41 1.26 80.31%
DPS 4.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.919 0.3459 0.1795 0.195 0.1951 0.2278 0.1484 35.47%
Adjusted Per Share Value based on latest NOSH - 531,359
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 78.64 46.06 34.10 33.08 32.80 21.28 18.62 27.11%
EPS 31.52 10.67 -0.87 0.03 -0.15 -0.22 0.60 93.40%
DPS 2.90 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6667 0.2466 0.1269 0.1378 0.1314 0.1287 0.0712 45.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.24 2.98 0.13 0.23 0.325 0.31 0.47 -
P/RPS 1.14 4.61 0.27 0.49 0.67 0.82 1.21 -0.98%
P/EPS 2.85 19.91 -10.57 466.46 -150.15 -80.65 37.30 -34.83%
EY 35.04 5.02 -9.46 0.21 -0.67 -1.24 2.68 53.42%
DY 3.23 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 8.62 0.72 1.18 1.67 1.36 3.17 -13.25%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/10/20 06/11/19 19/11/18 24/11/17 23/11/16 24/11/15 -
Price 1.22 3.78 0.14 0.205 0.345 0.28 0.575 -
P/RPS 1.13 5.85 0.29 0.44 0.71 0.74 1.48 -4.39%
P/EPS 2.81 25.25 -11.39 415.76 -159.39 -72.85 45.63 -37.13%
EY 35.62 3.96 -8.78 0.24 -0.63 -1.37 2.19 59.10%
DY 3.28 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 10.93 0.78 1.05 1.77 1.23 3.87 -16.29%

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