Highlights

[CAELY] QoQ Quarter Result on 2012-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -16.43%    YoY -     244.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,219 23,097 23,557 24,114 22,729 21,122 26,109 0.28%
  QoQ % 13.52% -1.95% -2.31% 6.09% 7.61% -19.10% -
  Horiz. % 100.42% 88.46% 90.23% 92.36% 87.05% 80.90% 100.00%
PBT 2,189 2,808 797 563 576 190 5,377 -45.04%
  QoQ % -22.04% 252.32% 41.56% -2.26% 203.16% -96.47% -
  Horiz. % 40.71% 52.22% 14.82% 10.47% 10.71% 3.53% 100.00%
Tax -95 -420 -185 -207 -150 57 -2,280 -87.96%
  QoQ % 77.38% -127.03% 10.63% -38.00% -363.16% 102.50% -
  Horiz. % 4.17% 18.42% 8.11% 9.08% 6.58% -2.50% 100.00%
NP 2,094 2,388 612 356 426 247 3,097 -22.95%
  QoQ % -12.31% 290.20% 71.91% -16.43% 72.47% -92.02% -
  Horiz. % 67.61% 77.11% 19.76% 11.49% 13.76% 7.98% 100.00%
NP to SH 2,143 2,423 652 356 426 247 3,097 -21.75%
  QoQ % -11.56% 271.63% 83.15% -16.43% 72.47% -92.02% -
  Horiz. % 69.20% 78.24% 21.05% 11.49% 13.76% 7.98% 100.00%
Tax Rate 4.34 % 14.96 % 23.21 % 36.77 % 26.04 % -30.00 % 42.40 % -78.09%
  QoQ % -70.99% -35.55% -36.88% 41.21% 186.80% -170.75% -
  Horiz. % 10.24% 35.28% 54.74% 86.72% 61.42% -70.75% 100.00%
Total Cost 24,125 20,709 22,945 23,758 22,303 20,875 23,012 3.20%
  QoQ % 16.50% -9.75% -3.42% 6.52% 6.84% -9.29% -
  Horiz. % 104.84% 89.99% 99.71% 103.24% 96.92% 90.71% 100.00%
Net Worth 69,600 67,199 64,800 64,800 64,000 64,000 64,000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,600 67,199 64,800 64,800 64,000 64,000 64,000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.99 % 10.34 % 2.60 % 1.48 % 1.87 % 1.17 % 11.86 % -23.13%
  QoQ % -22.73% 297.69% 75.68% -20.86% 59.83% -90.13% -
  Horiz. % 67.37% 87.18% 21.92% 12.48% 15.77% 9.87% 100.00%
ROE 3.08 % 3.61 % 1.01 % 0.55 % 0.67 % 0.39 % 4.84 % -26.00%
  QoQ % -14.68% 257.43% 83.64% -17.91% 71.79% -91.94% -
  Horiz. % 63.64% 74.59% 20.87% 11.36% 13.84% 8.06% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.77 28.87 29.45 30.14 28.41 26.40 32.64 0.27%
  QoQ % 13.51% -1.97% -2.29% 6.09% 7.61% -19.12% -
  Horiz. % 100.40% 88.45% 90.23% 92.34% 87.04% 80.88% 100.00%
EPS 2.60 3.00 0.80 0.40 0.50 0.30 3.90 -23.67%
  QoQ % -13.33% 275.00% 100.00% -20.00% 66.67% -92.31% -
  Horiz. % 66.67% 76.92% 20.51% 10.26% 12.82% 7.69% 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 0.8700 0.8400 0.8100 0.8100 0.8000 0.8000 0.8000 5.75%
  QoQ % 3.57% 3.70% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.75% 105.00% 101.25% 101.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,638
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.40 11.81 12.04 12.33 11.62 10.80 13.35 0.25%
  QoQ % 13.46% -1.91% -2.35% 6.11% 7.59% -19.10% -
  Horiz. % 100.37% 88.46% 90.19% 92.36% 87.04% 80.90% 100.00%
EPS 1.10 1.24 0.33 0.18 0.22 0.13 1.58 -21.43%
  QoQ % -11.29% 275.76% 83.33% -18.18% 69.23% -91.77% -
  Horiz. % 69.62% 78.48% 20.89% 11.39% 13.92% 8.23% 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 0.3558 0.3435 0.3312 0.3312 0.3271 0.3271 0.3271 5.76%
  QoQ % 3.58% 3.71% 0.00% 1.25% 0.00% 0.00% -
  Horiz. % 108.77% 105.01% 101.25% 101.25% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3700 0.3000 0.3000 0.2800 0.2600 0.2200 0.2400 -
P/RPS 1.13 1.04 1.02 0.93 0.92 0.83 0.74 32.57%
  QoQ % 8.65% 1.96% 9.68% 1.09% 10.84% 12.16% -
  Horiz. % 152.70% 140.54% 137.84% 125.68% 124.32% 112.16% 100.00%
P/EPS 13.81 9.91 36.81 62.92 48.83 71.26 6.20 70.47%
  QoQ % 39.35% -73.08% -41.50% 28.86% -31.48% 1,049.35% -
  Horiz. % 222.74% 159.84% 593.71% 1,014.84% 787.58% 1,149.35% 100.00%
EY 7.24 10.10 2.72 1.59 2.05 1.40 16.13 -41.35%
  QoQ % -28.32% 271.32% 71.07% -22.44% 46.43% -91.32% -
  Horiz. % 44.89% 62.62% 16.86% 9.86% 12.71% 8.68% 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 0.43 0.36 0.37 0.35 0.33 0.28 0.30 27.10%
  QoQ % 19.44% -2.70% 5.71% 6.06% 17.86% -6.67% -
  Horiz. % 143.33% 120.00% 123.33% 116.67% 110.00% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 31/05/13 26/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.4250 0.2800 0.3050 0.2950 0.2800 0.3100 0.2200 -
P/RPS 1.30 0.97 1.04 0.98 0.99 1.17 0.67 55.50%
  QoQ % 34.02% -6.73% 6.12% -1.01% -15.38% 74.63% -
  Horiz. % 194.03% 144.78% 155.22% 146.27% 147.76% 174.63% 100.00%
P/EPS 15.87 9.24 37.42 66.29 52.58 100.40 5.68 98.25%
  QoQ % 71.75% -75.31% -43.55% 26.07% -47.63% 1,667.61% -
  Horiz. % 279.40% 162.68% 658.80% 1,167.08% 925.70% 1,767.61% 100.00%
EY 6.30 10.82 2.67 1.51 1.90 1.00 17.60 -49.55%
  QoQ % -41.77% 305.24% 76.82% -20.53% 90.00% -94.32% -
  Horiz. % 35.80% 61.48% 15.17% 8.58% 10.80% 5.68% 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 0.49 0.33 0.38 0.36 0.35 0.39 0.28 45.17%
  QoQ % 48.48% -13.16% 5.56% 2.86% -10.26% 39.29% -
  Horiz. % 175.00% 117.86% 135.71% 128.57% 125.00% 139.29% 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
 
 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS