[CAREPLS] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.99%
YoY- 244.84%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 70,531 212,991 720,549 455,026 346,365 324,733 316,016 -20.59%
PBT -117,164 -101,603 354,005 88,786 -7,259 7,016 6,459 -
Tax 8,075 1,472 -74,710 -8,575 -1,580 -3,200 1,968 24.24%
NP -109,089 -100,131 279,295 80,211 -8,839 3,816 8,427 -
-
NP to SH -108,424 -100,196 279,290 80,992 -8,219 -560 696 -
-
Tax Rate - - 21.10% 9.66% - 45.61% -30.47% -
Total Cost 179,620 313,122 441,254 374,815 355,204 320,917 307,589 -7.93%
-
Net Worth 280,338 351,587 501,221 185,362 95,379 103,615 98,790 17.39%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 32,261 2,656 - - - -
Div Payout % - - 11.55% 3.28% - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 280,338 351,587 501,221 185,362 95,379 103,615 98,790 17.39%
NOSH 693,583 568,814 568,078 540,359 531,359 531,359 506,359 4.95%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -154.67% -47.01% 38.76% 17.63% -2.55% 1.18% 2.67% -
ROE -38.68% -28.50% 55.72% 43.69% -8.62% -0.54% 0.70% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.68 37.25 132.11 84.91 65.18 61.11 62.41 -22.71%
EPS -17.95 -17.52 51.21 15.11 -1.55 -0.11 0.14 -
DPS 0.00 0.00 6.00 0.50 0.00 0.00 0.00 -
NAPS 0.4642 0.6149 0.919 0.3459 0.1795 0.195 0.1951 14.25%
Adjusted Per Share Value based on latest NOSH - 568,078
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.56 28.87 97.66 61.67 46.94 44.01 42.83 -20.59%
EPS -14.70 -13.58 37.85 10.98 -1.11 -0.08 0.09 -
DPS 0.00 0.00 4.37 0.36 0.00 0.00 0.00 -
NAPS 0.38 0.4765 0.6793 0.2512 0.1293 0.1404 0.1339 17.39%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.275 0.30 1.24 2.98 0.13 0.23 0.325 -
P/RPS 2.35 0.81 0.94 3.51 0.20 0.38 0.52 26.10%
P/EPS -1.53 -1.71 2.42 19.72 -8.40 -218.24 236.45 -
EY -65.29 -58.41 41.30 5.07 -11.90 -0.46 0.42 -
DY 0.00 0.00 4.84 0.17 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 1.35 8.62 0.72 1.18 1.67 -14.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/05/24 24/05/23 26/11/21 23/10/20 06/11/19 19/11/18 24/11/17 -
Price 0.30 0.305 1.22 3.78 0.14 0.205 0.345 -
P/RPS 2.57 0.82 0.92 4.45 0.21 0.34 0.55 26.74%
P/EPS -1.67 -1.74 2.38 25.01 -9.05 -194.52 251.00 -
EY -59.84 -57.45 41.97 4.00 -11.05 -0.51 0.40 -
DY 0.00 0.00 4.92 0.13 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 1.33 10.93 0.78 1.05 1.77 -14.27%

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