[CAREPLS] YoY TTM Result on 31-Mar-2022

Stock
[CAREPLS] CAREPLUS GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -72.95%
YoY- -75.59%
Quarter Report
Latest QR
Upcoming QR
CAREPLS's Result
CAREPLS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
Revenue 541,239 700,315 71,326 106,562 110,118 54,313 66,651 27.02%
PBT 90,493 276,038 2,096 4,454 4,835 2,724 4,227 41.89%
Tax -30,712 -54,996 -154 -273 -263 -113 -124 87.66%
NP 59,781 221,042 1,942 4,181 4,572 2,611 4,103 35.79%
-
NP to SH 59,794 221,032 1,180 2,743 2,776 2,087 2,881 41.39%
-
Tax Rate 33.94% 19.92% 7.35% 6.13% 5.44% 4.15% 2.93% -
Total Cost 481,458 479,273 69,384 102,381 105,546 51,702 62,548 26.24%
-
Net Worth 448,214 485,809 44,470 45,956 41,370 0 0 -
Dividend
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
Div 10,760 21,510 - - - 585 585 39.45%
Div Payout % 18.00% 9.73% - - - 28.06% 20.32% -
Equity
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
Net Worth 448,214 485,809 44,470 45,956 41,370 0 0 -
NOSH 568,078 568,078 232,830 233,283 210,000 234,225 234,230 10.64%
Ratio Analysis
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
NP Margin 11.05% 31.56% 2.72% 3.92% 4.15% 4.81% 6.16% -
ROE 13.34% 45.50% 2.65% 5.97% 6.71% 0.00% 0.00% -
Per Share
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
RPS 95.28 128.41 30.63 45.68 52.44 23.19 28.46 14.79%
EPS 10.53 40.53 0.51 1.18 1.32 0.89 1.23 27.79%
DPS 1.89 4.00 0.00 0.00 0.00 0.25 0.25 25.98%
NAPS 0.789 0.8908 0.191 0.197 0.197 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 568,078
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
RPS 71.99 93.15 9.49 14.17 14.65 7.22 8.87 27.01%
EPS 7.95 29.40 0.16 0.36 0.37 0.28 0.38 41.51%
DPS 1.43 2.86 0.00 0.00 0.00 0.08 0.08 38.99%
NAPS 0.5962 0.6462 0.0592 0.0611 0.055 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
Date 31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 29/03/13 28/06/13 -
Price 0.66 1.04 0.335 0.32 0.44 0.30 0.335 -
P/RPS 0.69 0.81 1.09 0.70 0.84 1.29 1.18 -5.94%
P/EPS 6.27 2.57 66.10 27.22 33.29 33.67 27.24 -15.44%
EY 15.95 38.97 1.51 3.67 3.00 2.97 3.67 18.26%
DY 2.87 3.85 0.00 0.00 0.00 0.83 0.75 16.56%
P/NAPS 0.84 1.17 1.75 1.62 2.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/03/14 30/06/14 30/09/14 31/03/13 30/06/13 CAGR
Date 27/05/22 23/02/22 - 19/08/14 20/11/14 - - -
Price 0.565 0.825 0.00 0.33 0.505 0.00 0.00 -
P/RPS 0.59 0.64 0.00 0.72 0.96 0.00 0.00 -
P/EPS 5.37 2.04 0.00 28.07 38.20 0.00 0.00 -
EY 18.63 49.13 0.00 3.56 2.62 0.00 0.00 -
DY 3.35 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 0.00 1.68 2.56 0.00 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