Highlights

[CAELY] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     36.00%    YoY -     92.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS