[CAREPLS] YoY TTM 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- 46.23%
YoY- -798.87%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 742,417 416,660 351,458 314,283 294,670 202,824 169,297 27.90%
PBT 391,603 32,759 2,618 4,123 4,394 8,916 11,521 79.88%
Tax -77,839 -1,688 -1,878 -3,117 2,102 -729 -776 115.40%
NP 313,764 31,071 740 1,006 6,496 8,187 10,745 75.39%
-
NP to SH 313,772 33,200 -2,112 -3,173 -353 2,634 4,590 102.07%
-
Tax Rate 19.88% 5.15% 71.73% 75.60% -47.84% 8.18% 6.74% -
Total Cost 428,653 385,589 350,718 313,277 288,174 194,637 158,552 18.01%
-
Net Worth 470,721 142,709 100,320 97,069 93,269 52,770 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 32,261 2,656 - - - - 588 94.81%
Div Payout % 10.28% 8.00% - - - - 12.82% -
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 52,770 0 -
NOSH 551,078 540,359 531,359 506,359 483,259 300,000 238,888 14.93%
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 42.26% 7.46% 0.21% 0.32% 2.20% 4.04% 6.35% -
ROE 66.66% 23.26% -2.11% -3.27% -0.38% 4.99% 0.00% -
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 137.99 77.11 66.14 62.07 60.98 67.61 70.87 11.73%
EPS 58.32 6.14 -0.40 -0.63 -0.07 0.88 1.92 76.54%
DPS 6.00 0.50 0.00 0.00 0.00 0.00 0.25 69.75%
NAPS 0.8749 0.2641 0.1888 0.1917 0.193 0.1759 0.00 -
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 100.62 56.47 47.64 42.60 39.94 27.49 22.95 27.90%
EPS 42.53 4.50 -0.29 -0.43 -0.05 0.36 0.62 102.19%
DPS 4.37 0.36 0.00 0.00 0.00 0.00 0.08 94.67%
NAPS 0.638 0.1934 0.136 0.1316 0.1264 0.0715 0.00 -
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 1.20 1.84 0.23 0.37 0.67 0.50 1.03 2.57%
P/EPS 2.83 23.11 -39.00 -36.70 -561.29 38.15 37.99 -35.10%
EY 35.34 4.33 -2.56 -2.72 -0.18 2.62 2.63 54.12%
DY 3.64 0.35 0.00 0.00 0.00 0.00 0.34 48.40%
P/NAPS 1.89 5.38 0.82 1.20 2.12 1.90 0.00 -
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 1.28 3.19 0.22 0.34 0.54 0.46 0.60 13.44%
P/EPS 3.02 40.04 -36.48 -33.51 -451.77 35.31 22.12 -28.22%
EY 33.14 2.50 -2.74 -2.98 -0.22 2.83 4.52 39.33%
DY 3.41 0.20 0.00 0.00 0.00 0.00 0.58 34.30%
P/NAPS 2.01 9.31 0.77 1.10 1.71 1.76 0.00 -

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