Highlights

[CAELY] QoQ Annualized Quarter Result on 2009-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,521 94,360 92,832 0 0 0 0 -
  QoQ % -0.89% 1.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.74% 101.65% 100.00% - - - -
PBT 6,242 7,152 6,888 0 0 0 0 -
  QoQ % -12.71% 3.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.63% 103.83% 100.00% - - - -
Tax -2,148 -2,284 -2,220 0 0 0 0 -
  QoQ % 5.95% -2.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.76% 102.88% 100.00% - - - -
NP 4,094 4,868 4,668 0 0 0 0 -
  QoQ % -15.89% 4.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.72% 104.28% 100.00% - - - -
NP to SH 4,094 4,868 4,668 0 0 0 0 -
  QoQ % -15.89% 4.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.72% 104.28% 100.00% - - - -
Tax Rate 34.41 % 31.94 % 32.23 % - % - % - % - % -
  QoQ % 7.73% -0.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.76% 99.10% 100.00% - - - -
Total Cost 89,426 89,492 88,164 0 0 0 0 -
  QoQ % -0.07% 1.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.43% 101.51% 100.00% - - - -
Net Worth 73,542 73,019 69,241 70,519 71,348 75,857 67,112 6.27%
  QoQ % 0.72% 5.46% -1.81% -1.16% -5.94% 13.03% -
  Horiz. % 109.58% 108.80% 103.17% 105.08% 106.31% 113.03% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,542 73,019 69,241 70,519 71,348 75,857 67,112 6.27%
  QoQ % 0.72% 5.46% -1.81% -1.16% -5.94% 13.03% -
  Horiz. % 109.58% 108.80% 103.17% 105.08% 106.31% 113.03% 100.00%
NOSH 80,815 81,133 77,800 81,057 80,166 84,285 73,749 6.27%
  QoQ % -0.39% 4.28% -4.02% 1.11% -4.89% 14.29% -
  Horiz. % 109.58% 110.01% 105.49% 109.91% 108.70% 114.29% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.38 % 5.16 % 5.03 % - % - % - % - % -
  QoQ % -15.12% 2.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.08% 102.58% 100.00% - - - -
ROE 5.57 % 6.67 % 6.74 % - % - % - % - % -
  QoQ % -16.49% -1.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.64% 98.96% 100.00% - - - -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.72 116.30 119.32 - - - - -
  QoQ % -0.50% -2.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.98% 97.47% 100.00% - - - -
EPS 5.07 6.00 6.00 0.00 0.00 0.00 0.00 -
  QoQ % -15.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.50% 100.00% 100.00% - - - -
DPS 0.00 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. % - - - - - - -
NAPS 0.9100 0.9000 0.8900 0.8700 0.8900 0.9000 0.9100 -
  QoQ % 1.11% 1.12% 2.30% -2.25% -1.11% -1.10% -
  Horiz. % 100.00% 98.90% 97.80% 95.60% 97.80% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,638
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.80 48.23 47.45 - - - - -
  QoQ % -0.89% 1.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.74% 101.64% 100.00% - - - -
EPS 2.09 2.49 2.39 0.00 0.00 0.00 0.00 -
  QoQ % -16.06% 4.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.45% 104.18% 100.00% - - - -
DPS 0.00 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. % - - - - - - -
NAPS 0.3759 0.3732 0.3539 0.3605 0.3647 0.3877 0.3430 6.28%
  QoQ % 0.72% 5.45% -1.83% -1.15% -5.93% 13.03% -
  Horiz. % 109.59% 108.80% 103.18% 105.10% 106.33% 113.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2800 0.2200 0.1900 0.1700 0.1900 0.1700 0.2200 -
P/RPS 0.24 0.19 0.16 0.00 0.00 0.00 0.00 -
  QoQ % 26.32% 18.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 118.75% 100.00% - - - -
P/EPS 5.53 3.67 3.17 0.00 0.00 0.00 0.00 -
  QoQ % 50.68% 15.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.45% 115.77% 100.00% - - - -
EY 18.10 27.27 31.58 0.00 0.00 0.00 0.00 -
  QoQ % -33.63% -13.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.31% 86.35% 100.00% - - - -
DY 0.00 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. % - - - - - - -
P/NAPS 0.31 0.24 0.21 0.20 0.21 0.19 0.24 18.55%
  QoQ % 29.17% 14.29% 5.00% -4.76% 10.53% -20.83% -
  Horiz. % 129.17% 100.00% 87.50% 83.33% 87.50% 79.17% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 25/08/09 28/05/09 26/02/09 27/11/08 26/08/08 -
Price 0.2900 0.2900 0.2200 0.1900 0.1800 0.1700 0.2000 -
P/RPS 0.25 0.25 0.18 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 38.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.89% 138.89% 100.00% - - - -
P/EPS 5.72 4.83 3.67 0.00 0.00 0.00 0.00 -
  QoQ % 18.43% 31.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.86% 131.61% 100.00% - - - -
EY 17.47 20.69 27.27 0.00 0.00 0.00 0.00 -
  QoQ % -15.56% -24.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.06% 75.87% 100.00% - - - -
DY 0.00 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. % - - - - - - -
P/NAPS 0.32 0.32 0.25 0.22 0.20 0.19 0.22 28.29%
  QoQ % 0.00% 28.00% 13.64% 10.00% 5.26% -13.64% -
  Horiz. % 145.45% 145.45% 113.64% 100.00% 90.91% 86.36% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!
PARTNERS & BROKERS