Highlights

[CAELY] QoQ Quarter Result on 2015-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     103.74%    YoY -     1,498.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 27,735 28,570 37,276 26,593 25,696 27,115 26,921 2.01%
  QoQ % -2.92% -23.36% 40.17% 3.49% -5.23% 0.72% -
  Horiz. % 103.02% 106.13% 138.46% 98.78% 95.45% 100.72% 100.00%
PBT 2,355 -373 3,829 2,797 1,281 1,914 1,000 77.10%
  QoQ % 731.37% -109.74% 36.90% 118.35% -33.07% 91.40% -
  Horiz. % 235.50% -37.30% 382.90% 279.70% 128.10% 191.40% 100.00%
Tax -649 -499 -788 -971 -397 -614 -370 45.49%
  QoQ % -30.06% 36.68% 18.85% -144.58% 35.34% -65.95% -
  Horiz. % 175.41% 134.86% 212.97% 262.43% 107.30% 165.95% 100.00%
NP 1,706 -872 3,041 1,826 884 1,300 630 94.40%
  QoQ % 295.64% -128.67% 66.54% 106.56% -32.00% 106.35% -
  Horiz. % 270.79% -138.41% 482.70% 289.84% 140.32% 206.35% 100.00%
NP to SH 1,754 -707 3,104 1,854 910 1,327 687 86.91%
  QoQ % 348.09% -122.78% 67.42% 103.74% -31.42% 93.16% -
  Horiz. % 255.31% -102.91% 451.82% 269.87% 132.46% 193.16% 100.00%
Tax Rate 27.56 % - % 20.58 % 34.72 % 30.99 % 32.08 % 37.00 % -17.84%
  QoQ % 0.00% 0.00% -40.73% 12.04% -3.40% -13.30% -
  Horiz. % 74.49% 0.00% 55.62% 93.84% 83.76% 86.70% 100.00%
Total Cost 26,029 29,442 34,235 24,767 24,812 25,815 26,291 -0.67%
  QoQ % -11.59% -14.00% 38.23% -0.18% -3.89% -1.81% -
  Horiz. % 99.00% 111.99% 130.22% 94.20% 94.37% 98.19% 100.00%
Net Worth 84,799 82,399 83,999 79,200 77,600 76,799 75,199 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 7 - - - 7 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 84,799 82,399 83,999 79,200 77,600 76,799 75,199 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.15 % -3.05 % 8.16 % 6.87 % 3.44 % 4.79 % 2.34 % 90.56%
  QoQ % 301.64% -137.38% 18.78% 99.71% -28.18% 104.70% -
  Horiz. % 262.82% -130.34% 348.72% 293.59% 147.01% 204.70% 100.00%
ROE 2.07 % -0.86 % 3.70 % 2.34 % 1.17 % 1.73 % 0.91 % 73.05%
  QoQ % 340.70% -123.24% 58.12% 100.00% -32.37% 90.11% -
  Horiz. % 227.47% -94.51% 406.59% 257.14% 128.57% 190.11% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.67 35.71 46.60 33.24 32.12 33.89 33.65 2.01%
  QoQ % -2.91% -23.37% 40.19% 3.49% -5.22% 0.71% -
  Horiz. % 103.03% 106.12% 138.48% 98.78% 95.45% 100.71% 100.00%
EPS 2.20 -0.90 3.90 2.30 1.10 1.70 0.80 96.41%
  QoQ % 344.44% -123.08% 69.57% 109.09% -35.29% 112.50% -
  Horiz. % 275.00% -112.50% 487.50% 287.50% 137.50% 212.50% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0600 1.0300 1.0500 0.9900 0.9700 0.9600 0.9400 8.35%
  QoQ % 2.91% -1.90% 6.06% 2.06% 1.04% 2.13% -
  Horiz. % 112.77% 109.57% 111.70% 105.32% 103.19% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 178,135
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.57 16.04 20.93 14.93 14.42 15.22 15.11 2.02%
  QoQ % -2.93% -23.36% 40.19% 3.54% -5.26% 0.73% -
  Horiz. % 103.04% 106.15% 138.52% 98.81% 95.43% 100.73% 100.00%
EPS 0.98 -0.40 1.74 1.04 0.51 0.74 0.39 84.93%
  QoQ % 345.00% -122.99% 67.31% 103.92% -31.08% 89.74% -
  Horiz. % 251.28% -102.56% 446.15% 266.67% 130.77% 189.74% 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 0.4760 0.4626 0.4716 0.4446 0.4356 0.4311 0.4222 8.33%
  QoQ % 2.90% -1.91% 6.07% 2.07% 1.04% 2.11% -
  Horiz. % 112.74% 109.57% 111.70% 105.31% 103.17% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.5100 0.5200 0.5400 0.5100 0.5050 0.4750 0.4150 -
P/RPS 1.47 1.46 1.16 1.53 1.57 1.40 1.23 12.63%
  QoQ % 0.68% 25.86% -24.18% -2.55% 12.14% 13.82% -
  Horiz. % 119.51% 118.70% 94.31% 124.39% 127.64% 113.82% 100.00%
P/EPS 23.26 -58.84 13.92 22.01 44.40 28.64 48.33 -38.61%
  QoQ % 139.53% -522.70% -36.76% -50.43% 55.03% -40.74% -
  Horiz. % 48.13% -121.75% 28.80% 45.54% 91.87% 59.26% 100.00%
EY 4.30 -1.70 7.19 4.54 2.25 3.49 2.07 62.88%
  QoQ % 352.94% -123.64% 58.37% 101.78% -35.53% 68.60% -
  Horiz. % 207.73% -82.13% 347.34% 219.32% 108.70% 168.60% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.50 0.51 0.52 0.52 0.49 0.44 5.98%
  QoQ % -4.00% -1.96% -1.92% 0.00% 6.12% 11.36% -
  Horiz. % 109.09% 113.64% 115.91% 118.18% 118.18% 111.36% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 29/02/16 27/11/15 26/08/15 29/05/15 17/02/15 -
Price 0.5100 0.5450 0.5200 0.5600 0.4750 0.5100 0.4800 -
P/RPS 1.47 1.53 1.12 1.68 1.48 1.50 1.43 1.86%
  QoQ % -3.92% 36.61% -33.33% 13.51% -1.33% 4.90% -
  Horiz. % 102.80% 106.99% 78.32% 117.48% 103.50% 104.90% 100.00%
P/EPS 23.26 -61.67 13.40 24.16 41.76 30.75 55.90 -44.29%
  QoQ % 137.72% -560.22% -44.54% -42.15% 35.80% -44.99% -
  Horiz. % 41.61% -110.32% 23.97% 43.22% 74.70% 55.01% 100.00%
EY 4.30 -1.62 7.46 4.14 2.39 3.25 1.79 79.46%
  QoQ % 365.43% -121.72% 80.19% 73.22% -26.46% 81.56% -
  Horiz. % 240.22% -90.50% 416.76% 231.28% 133.52% 181.56% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.53 0.50 0.57 0.49 0.53 0.51 -3.96%
  QoQ % -9.43% 6.00% -12.28% 16.33% -7.55% 3.92% -
  Horiz. % 94.12% 103.92% 98.04% 111.76% 96.08% 103.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS