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 - 164,458
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 72.44 77.58 69.19 67.46 71.83 72.61 63.59 9.07%
  QoQ % -6.63% 12.13% 2.56% -6.08% -1.07% 14.18% -
  Horiz. % 113.92% 122.00% 108.81% 106.09% 112.96% 114.18% 100.00%
EPS 3.35 3.83 4.79 4.27 3.14 4.76 3.36 -0.20%
  QoQ % -12.53% -20.04% 12.18% 35.99% -34.03% 41.67% -
  Horiz. % 99.70% 113.99% 142.56% 127.08% 93.45% 141.67% 100.00%
DPS 0.05 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 0.5302 0.5254 0.5254 0.5156 0.5010 0.5108 0.4816 6.61%
  QoQ % 0.91% 0.00% 1.90% 2.91% -1.92% 6.06% -
  Horiz. % 110.09% 109.09% 109.09% 107.06% 104.03% 106.06% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers