[CAELY] QoQ Annualized Quarter Result on 2016-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 119,130 127,581 113,788 110,940 118,135 119,420 104,578 9.07% QoQ % -6.62% 12.12% 2.57% -6.09% -1.08% 14.19% - Horiz. % 113.91% 122.00% 108.81% 106.08% 112.96% 114.19% 100.00%
PBT 7,182 7,829 10,454 9,420 7,534 10,544 8,156 -8.12% QoQ % -8.27% -25.11% 10.98% 25.03% -28.55% 29.28% - Horiz. % 88.06% 95.99% 128.18% 115.50% 92.37% 129.28% 100.00%
Tax -2,080 -1,849 -2,742 -2,596 -2,656 -2,877 -2,736 -16.69% QoQ % -12.47% 32.56% -5.62% 2.26% 7.69% -5.17% - Horiz. % 76.02% 67.59% 100.22% 94.88% 97.08% 105.17% 100.00%
NP 5,102 5,980 7,712 6,824 4,878 7,666 5,420 -3.95% QoQ % -14.68% -22.46% 13.01% 39.89% -36.37% 41.45% - Horiz. % 94.13% 110.33% 142.29% 125.90% 90.00% 141.45% 100.00%
NP to SH 5,515 6,300 7,878 7,016 5,159 7,824 5,528 -0.16% QoQ % -12.46% -20.03% 12.29% 36.00% -34.06% 41.53% - Horiz. % 99.76% 113.97% 142.51% 126.92% 93.32% 141.53% 100.00%
Tax Rate 28.96 % 23.62 % 26.23 % 27.56 % 35.25 % 27.29 % 33.55 % -9.33% QoQ % 22.61% -9.95% -4.83% -21.82% 29.17% -18.66% - Horiz. % 86.32% 70.40% 78.18% 82.15% 105.07% 81.34% 100.00%
Total Cost 114,028 121,601 106,076 104,116 113,257 111,753 99,158 9.75% QoQ % -6.23% 14.64% 1.88% -8.07% 1.35% 12.70% - Horiz. % 115.00% 122.63% 106.98% 105.00% 114.22% 112.70% 100.00%
Net Worth 87,200 86,400 86,400 84,799 82,399 83,999 79,200 6.62% QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% - Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 80 - - - 7 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,000.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 1.45 % - % - % - % 0.16 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 906.25% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 87,200 86,400 86,400 84,799 82,399 83,999 79,200 6.62% QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% - Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.28 % 4.69 % 6.78 % 6.15 % 4.13 % 6.42 % 5.18 % -11.94% QoQ % -8.74% -30.83% 10.24% 48.91% -35.67% 23.94% - Horiz. % 82.63% 90.54% 130.89% 118.73% 79.73% 123.94% 100.00%
ROE 6.32 % 7.29 % 9.12 % 8.27 % 6.26 % 9.31 % 6.98 % -6.40% QoQ % -13.31% -20.07% 10.28% 32.11% -32.76% 33.38% - Horiz. % 90.54% 104.44% 130.66% 118.48% 89.68% 133.38% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 148.91 159.48 142.24 138.68 147.67 149.28 130.72 9.07% QoQ % -6.63% 12.12% 2.57% -6.09% -1.08% 14.20% - Horiz. % 113.92% 122.00% 108.81% 106.09% 112.97% 114.20% 100.00%
EPS 6.90 7.87 9.80 8.80 6.40 9.73 7.00 -0.95% QoQ % -12.33% -19.69% 11.36% 37.50% -34.22% 39.00% - Horiz. % 98.57% 112.43% 140.00% 125.71% 91.43% 139.00% 100.00%
DPS 0.10 0.00 0.00 0.00 0.01 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,000.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0900 1.0800 1.0800 1.0600 1.0300 1.0500 0.9900 6.62% QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% - Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,764 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.90 62.00 55.30 53.92 57.41 58.04 50.82 9.08% QoQ % -6.61% 12.12% 2.56% -6.08% -1.09% 14.21% - Horiz. % 113.93% 122.00% 108.82% 106.10% 112.97% 114.21% 100.00%
EPS 2.68 3.06 3.83 3.41 2.51 3.80 2.69 -0.25% QoQ % -12.42% -20.10% 12.32% 35.86% -33.95% 41.26% - Horiz. % 99.63% 113.75% 142.38% 126.77% 93.31% 141.26% 100.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.4238 0.4199 0.4199 0.4121 0.4005 0.4082 0.3849 6.62% QoQ % 0.93% 0.00% 1.89% 2.90% -1.89% 6.05% - Horiz. % 110.11% 109.09% 109.09% 107.07% 104.05% 106.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4950 0.4850 0.5000 0.5100 0.5200 0.5400 0.5100 -
P/RPS 0.33 0.30 0.35 0.37 0.35 0.36 0.39 -10.53% QoQ % 10.00% -14.29% -5.41% 5.71% -2.78% -7.69% - Horiz. % 84.62% 76.92% 89.74% 94.87% 89.74% 92.31% 100.00%
P/EPS 7.18 6.16 5.08 5.82 8.06 5.52 7.38 -1.81% QoQ % 16.56% 21.26% -12.71% -27.79% 46.01% -25.20% - Horiz. % 97.29% 83.47% 68.83% 78.86% 109.21% 74.80% 100.00%
EY 13.93 16.24 19.70 17.20 12.40 18.11 13.55 1.86% QoQ % -14.22% -17.56% 14.53% 38.71% -31.53% 33.65% - Horiz. % 102.80% 119.85% 145.39% 126.94% 91.51% 133.65% 100.00%
DY 0.20 0.00 0.00 0.00 0.02 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,000.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.45 0.46 0.48 0.50 0.51 0.52 -9.18% QoQ % 0.00% -2.17% -4.17% -4.00% -1.96% -1.92% - Horiz. % 86.54% 86.54% 88.46% 92.31% 96.15% 98.08% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 26/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.4850 0.5200 0.4650 0.5100 0.5450 0.5200 0.5600 -
P/RPS 0.33 0.33 0.33 0.37 0.37 0.35 0.43 -16.16% QoQ % 0.00% 0.00% -10.81% 0.00% 5.71% -18.60% - Horiz. % 76.74% 76.74% 76.74% 86.05% 86.05% 81.40% 100.00%
P/EPS 7.04 6.60 4.72 5.82 8.45 5.32 8.10 -8.92% QoQ % 6.67% 39.83% -18.90% -31.12% 58.83% -34.32% - Horiz. % 86.91% 81.48% 58.27% 71.85% 104.32% 65.68% 100.00%
EY 14.21 15.14 21.18 17.20 11.83 18.81 12.34 9.85% QoQ % -6.14% -28.52% 23.14% 45.39% -37.11% 52.43% - Horiz. % 115.15% 122.69% 171.64% 139.38% 95.87% 152.43% 100.00%
DY 0.21 0.00 0.00 0.00 0.02 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,050.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.44 0.48 0.43 0.48 0.53 0.50 0.57 -15.84% QoQ % -8.33% 11.63% -10.42% -9.43% 6.00% -12.28% - Horiz. % 77.19% 84.21% 75.44% 84.21% 92.98% 87.72% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CHB INTERIM Q1 30 Jun 2016.pdf 
