Highlights

[CAELY] QoQ Cumulative 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 -     -66.00%    YoY -     92.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 95,686 56,894 27,735 118,135 89,565 52,289 73.06%
  QoQ % 24.50% 68.18% 105.13% -76.52% 31.90% 71.29% -
  Horiz. % 227.83% 182.99% 108.81% 53.04% 225.93% 171.29% 100.00%
PBT 7,182 5,872 5,227 2,355 7,534 7,908 4,078 45.79%
  QoQ % 22.31% 12.34% 121.95% -68.74% -4.73% 93.92% -
  Horiz. % 176.12% 143.99% 128.18% 57.75% 184.75% 193.92% 100.00%
Tax -2,080 -1,387 -1,371 -649 -2,656 -2,158 -1,368 32.19%
  QoQ % -49.96% -1.17% -111.25% 75.56% -23.08% -57.75% -
  Horiz. % 152.05% 101.39% 100.22% 47.44% 194.15% 157.75% 100.00%
NP 5,102 4,485 3,856 1,706 4,878 5,750 2,710 52.41%
  QoQ % 13.76% 16.31% 126.03% -65.03% -15.17% 112.18% -
  Horiz. % 188.27% 165.50% 142.29% 62.95% 180.00% 212.18% 100.00%
NP to SH 5,515 4,725 3,939 1,754 5,159 5,868 2,764 58.42%
  QoQ % 16.72% 19.95% 124.57% -66.00% -12.08% 112.30% -
  Horiz. % 199.53% 170.95% 142.51% 63.46% 186.65% 212.30% 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 91,201 53,038 26,029 113,257 83,815 49,579 74.15%
  QoQ % 25.03% 71.95% 103.77% -77.02% 35.13% 69.05% -
  Horiz. % 229.99% 183.95% 106.98% 52.50% 228.44% 169.05% 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 % 5.47 % 4.56 % 2.07 % 6.26 % 6.99 % 3.49 % 48.52%
  QoQ % 15.54% 19.96% 120.29% -66.93% -10.44% 100.29% -
  Horiz. % 181.09% 156.73% 130.66% 59.31% 179.37% 200.29% 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 148.91 119.61 71.12 34.67 147.67 111.96 65.36 73.06%
  QoQ % 24.50% 68.18% 105.13% -76.52% 31.90% 71.30% -
  Horiz. % 227.83% 183.00% 108.81% 53.04% 225.93% 171.30% 100.00%
EPS 6.90 5.90 4.90 2.20 6.40 7.30 3.50 57.16%
  QoQ % 16.95% 20.41% 122.73% -65.62% -12.33% 108.57% -
  Horiz. % 197.14% 168.57% 140.00% 62.86% 182.86% 208.57% 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 58.18 34.59 16.86 71.83 54.46 31.79 73.08%
  QoQ % 24.51% 68.20% 105.16% -76.53% 31.89% 71.31% -
  Horiz. % 227.87% 183.01% 108.81% 53.04% 225.95% 171.31% 100.00%
EPS 3.35 2.87 2.40 1.07 3.14 3.57 1.68 58.36%
  QoQ % 16.72% 19.58% 124.30% -65.92% -12.04% 112.50% -
  Horiz. % 199.40% 170.83% 142.86% 63.69% 186.90% 212.50% 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 0.41 0.70 1.47 0.35 0.48 0.78 -43.61%
  QoQ % -19.51% -41.43% -52.38% 320.00% -27.08% -38.46% -
  Horiz. % 42.31% 52.56% 89.74% 188.46% 44.87% 61.54% 100.00%
P/EPS 7.18 8.21 10.15 23.26 8.06 7.36 14.76 -38.12%
  QoQ % -12.55% -19.11% -56.36% 188.59% 9.51% -50.14% -
  Horiz. % 48.64% 55.62% 68.77% 157.59% 54.61% 49.86% 100.00%
EY 13.93 12.18 9.85 4.30 12.40 13.58 6.77 61.70%
  QoQ % 14.37% 23.65% 129.07% -65.32% -8.69% 100.59% -
  Horiz. % 205.76% 179.91% 145.49% 63.52% 183.16% 200.59% 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 0.43 0.65 1.47 0.37 0.46 0.86 -47.16%
  QoQ % -23.26% -33.85% -55.78% 297.30% -19.57% -46.51% -
  Horiz. % 38.37% 50.00% 75.58% 170.93% 43.02% 53.49% 100.00%
P/EPS 7.04 8.80 9.44 23.26 8.45 7.09 16.21 -42.62%
  QoQ % -20.00% -6.78% -59.42% 175.27% 19.18% -56.26% -
  Horiz. % 43.43% 54.29% 58.24% 143.49% 52.13% 43.74% 100.00%
EY 14.21 11.36 10.59 4.30 11.83 14.11 6.17 74.31%
  QoQ % 25.09% 7.27% 146.28% -63.65% -16.16% 128.69% -
  Horiz. % 230.31% 184.12% 171.64% 69.69% 191.73% 228.69% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers