Highlights

[CAELY] QoQ Quarter Result on 2018-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -27.81%    YoY -     -74.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 25,297 19,102 21,266 19,830 28,947 25,979 21,243 12.36%
  QoQ % 32.43% -10.18% 7.24% -31.50% 11.42% 22.29% -
  Horiz. % 119.08% 89.92% 100.11% 93.35% 136.27% 122.29% 100.00%
PBT 1,163 91 993 350 161 1,625 -136 -
  QoQ % 1,178.02% -90.84% 183.71% 117.39% -90.09% 1,294.85% -
  Horiz. % -855.15% -66.91% -730.15% -257.35% -118.38% -1,194.85% 100.00%
Tax -111 -344 -425 -260 -23 -536 -101 6.50%
  QoQ % 67.73% 19.06% -63.46% -1,030.43% 95.71% -430.69% -
  Horiz. % 109.90% 340.59% 420.79% 257.43% 22.77% 530.69% 100.00%
NP 1,052 -253 568 90 138 1,089 -237 -
  QoQ % 515.81% -144.54% 531.11% -34.78% -87.33% 559.49% -
  Horiz. % -443.88% 106.75% -239.66% -37.97% -58.23% -459.49% 100.00%
NP to SH 1,064 -223 560 109 151 1,122 -234 -
  QoQ % 577.13% -139.82% 413.76% -27.81% -86.54% 579.49% -
  Horiz. % -454.70% 95.30% -239.32% -46.58% -64.53% -479.49% 100.00%
Tax Rate 9.54 % 378.02 % 42.80 % 74.29 % 14.29 % 32.98 % - % -
  QoQ % -97.48% 783.22% -42.39% 419.87% -56.67% 0.00% -
  Horiz. % 28.93% 1,146.21% 129.78% 225.26% 43.33% 100.00% -
Total Cost 24,245 19,355 20,698 19,740 28,809 24,890 21,480 8.42%
  QoQ % 25.26% -6.49% 4.85% -31.48% 15.75% 15.88% -
  Horiz. % 112.87% 90.11% 96.36% 91.90% 134.12% 115.88% 100.00%
Net Worth 88,666 87,489 89,107 87,200 88,000 87,200 87,200 1.12%
  QoQ % 1.35% -1.82% 2.19% -0.91% 0.92% 0.00% -
  Horiz. % 101.68% 100.33% 102.19% 100.00% 100.92% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 800 80 - - -
  QoQ % 0.00% 0.00% 0.00% 900.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,000.00% 100.00% - -
Div Payout % - % - % - % 733.95 % 52.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 1,285.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,385.33% 100.00% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 88,666 87,489 89,107 87,200 88,000 87,200 87,200 1.12%
  QoQ % 1.35% -1.82% 2.19% -0.91% 0.92% 0.00% -
  Horiz. % 101.68% 100.33% 102.19% 100.00% 100.92% 100.00% 100.00%
NOSH 81,345 81,009 81,006 80,000 80,000 80,000 80,000 1.12%
  QoQ % 0.42% 0.00% 1.26% 0.00% 0.00% 0.00% -
  Horiz. % 101.68% 101.26% 101.26% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.16 % -1.32 % 2.67 % 0.45 % 0.48 % 4.19 % -1.12 % -
  QoQ % 415.15% -149.44% 493.33% -6.25% -88.54% 474.11% -
  Horiz. % -371.43% 117.86% -238.39% -40.18% -42.86% -374.11% 100.00%
ROE 1.20 % -0.25 % 0.63 % 0.12 % 0.17 % 1.29 % -0.27 % -
  QoQ % 580.00% -139.68% 425.00% -29.41% -86.82% 577.78% -
  Horiz. % -444.44% 92.59% -233.33% -44.44% -62.96% -477.78% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.10 23.58 26.25 24.79 36.18 32.47 26.55 11.13%
  QoQ % 31.89% -10.17% 5.89% -31.48% 11.43% 22.30% -
  Horiz. % 117.14% 88.81% 98.87% 93.37% 136.27% 122.30% 100.00%
EPS 1.31 -0.28 0.69 0.13 0.20 1.40 -0.30 -
  QoQ % 567.86% -140.58% 430.77% -35.00% -85.71% 566.67% -
  Horiz. % -436.67% 93.33% -230.00% -43.33% -66.67% -466.67% 100.00%
DPS 0.00 0.00 0.00 1.00 0.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 900.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,000.00% 100.00% - -
NAPS 1.0900 1.0800 1.1000 1.0900 1.1000 1.0900 1.0900 -
  QoQ % 0.93% -1.82% 0.92% -0.91% 0.92% 0.00% -
  Horiz. % 100.00% 99.08% 100.92% 100.00% 100.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,934
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.15 11.44 12.74 11.88 17.34 15.56 12.73 12.31%
  QoQ % 32.43% -10.20% 7.24% -31.49% 11.44% 22.23% -
  Horiz. % 119.01% 89.87% 100.08% 93.32% 136.21% 122.23% 100.00%
EPS 0.64 -0.13 0.34 0.07 0.09 0.67 -0.14 -
  QoQ % 592.31% -138.24% 385.71% -22.22% -86.57% 578.57% -
  Horiz. % -457.14% 92.86% -242.86% -50.00% -64.29% -478.57% 100.00%
DPS 0.00 0.00 0.00 0.48 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 860.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 960.00% 100.00% - -
NAPS 0.5311 0.5241 0.5338 0.5224 0.5272 0.5224 0.5224 1.11%
  QoQ % 1.34% -1.82% 2.18% -0.91% 0.92% 0.00% -
  Horiz. % 101.67% 100.33% 102.18% 100.00% 100.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.0500 1.0800 1.1700 0.8050 0.9400 0.8300 0.4250 -
P/RPS 3.38 4.58 4.46 3.25 2.60 2.56 1.60 64.71%
  QoQ % -26.20% 2.69% 37.23% 25.00% 1.56% 60.00% -
  Horiz. % 211.25% 286.25% 278.75% 203.12% 162.50% 160.00% 100.00%
P/EPS 80.28 -392.33 169.25 590.83 498.01 59.18 -145.30 -
  QoQ % 120.46% -331.80% -71.35% 18.64% 741.52% 140.73% -
  Horiz. % -55.25% 270.01% -116.48% -406.63% -342.75% -40.73% 100.00%
EY 1.25 -0.25 0.59 0.17 0.20 1.69 -0.69 -
  QoQ % 600.00% -142.37% 247.06% -15.00% -88.17% 344.93% -
  Horiz. % -181.16% 36.23% -85.51% -24.64% -28.99% -244.93% 100.00%
DY 0.00 0.00 0.00 1.24 0.11 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 1,027.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,127.27% 100.00% - -
P/NAPS 0.96 1.00 1.06 0.74 0.85 0.76 0.39 82.41%
  QoQ % -4.00% -5.66% 43.24% -12.94% 11.84% 94.87% -
  Horiz. % 246.15% 256.41% 271.79% 189.74% 217.95% 194.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 20/02/19 26/11/18 30/08/18 01/06/18 26/02/18 30/11/17 -
Price 0.4350 1.0200 1.0700 1.2300 0.8150 1.1000 0.4000 -
P/RPS 1.40 4.33 4.08 4.96 2.25 3.39 1.51 -4.92%
  QoQ % -67.67% 6.13% -17.74% 120.44% -33.63% 124.50% -
  Horiz. % 92.72% 286.75% 270.20% 328.48% 149.01% 224.50% 100.00%
P/EPS 33.26 -370.53 154.78 902.75 431.79 78.43 -136.75 -
  QoQ % 108.98% -339.39% -82.85% 109.07% 450.54% 157.35% -
  Horiz. % -24.32% 270.95% -113.18% -660.15% -315.75% -57.35% 100.00%
EY 3.01 -0.27 0.65 0.11 0.23 1.28 -0.73 -
  QoQ % 1,214.81% -141.54% 490.91% -52.17% -82.03% 275.34% -
  Horiz. % -412.33% 36.99% -89.04% -15.07% -31.51% -175.34% 100.00%
DY 0.00 0.00 0.00 0.81 0.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 575.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 675.00% 100.00% - -
P/NAPS 0.40 0.94 0.97 1.13 0.74 1.01 0.37 5.34%
  QoQ % -57.45% -3.09% -14.16% 52.70% -26.73% 172.97% -
  Horiz. % 108.11% 254.05% 262.16% 305.41% 200.00% 272.97% 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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers