Highlights

[CAELY] QoQ Quarter Result on 2015-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     67.42%    YoY -     351.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 29,159 27,735 28,570 37,276 26,593 25,696 27,115 4.95%
  QoQ % 5.13% -2.92% -23.36% 40.17% 3.49% -5.23% -
  Horiz. % 107.54% 102.29% 105.37% 137.47% 98.07% 94.77% 100.00%
PBT 2,871 2,355 -373 3,829 2,797 1,281 1,914 30.94%
  QoQ % 21.91% 731.37% -109.74% 36.90% 118.35% -33.07% -
  Horiz. % 150.00% 123.04% -19.49% 200.05% 146.13% 66.93% 100.00%
Tax -721 -649 -499 -788 -971 -397 -614 11.27%
  QoQ % -11.09% -30.06% 36.68% 18.85% -144.58% 35.34% -
  Horiz. % 117.43% 105.70% 81.27% 128.34% 158.14% 64.66% 100.00%
NP 2,150 1,706 -872 3,041 1,826 884 1,300 39.72%
  QoQ % 26.03% 295.64% -128.67% 66.54% 106.56% -32.00% -
  Horiz. % 165.38% 131.23% -67.08% 233.92% 140.46% 68.00% 100.00%
NP to SH 2,185 1,754 -707 3,104 1,854 910 1,327 39.31%
  QoQ % 24.57% 348.09% -122.78% 67.42% 103.74% -31.42% -
  Horiz. % 164.66% 132.18% -53.28% 233.91% 139.71% 68.58% 100.00%
Tax Rate 25.11 % 27.56 % - % 20.58 % 34.72 % 30.99 % 32.08 % -15.03%
  QoQ % -8.89% 0.00% 0.00% -40.73% 12.04% -3.40% -
  Horiz. % 78.27% 85.91% 0.00% 64.15% 108.23% 96.60% 100.00%
Total Cost 27,009 26,029 29,442 34,235 24,767 24,812 25,815 3.05%
  QoQ % 3.77% -11.59% -14.00% 38.23% -0.18% -3.89% -
  Horiz. % 104.63% 100.83% 114.05% 132.62% 95.94% 96.11% 100.00%
Net Worth 86,400 84,799 82,399 83,999 79,200 77,600 76,799 8.15%
  QoQ % 1.89% 2.91% -1.90% 6.06% 2.06% 1.04% -
  Horiz. % 112.50% 110.42% 107.29% 109.38% 103.12% 101.04% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7 - - - 7 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 86,400 84,799 82,399 83,999 79,200 77,600 76,799 8.15%
  QoQ % 1.89% 2.91% -1.90% 6.06% 2.06% 1.04% -
  Horiz. % 112.50% 110.42% 107.29% 109.38% 103.12% 101.04% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.37 % 6.15 % -3.05 % 8.16 % 6.87 % 3.44 % 4.79 % 33.17%
  QoQ % 19.84% 301.64% -137.38% 18.78% 99.71% -28.18% -
  Horiz. % 153.86% 128.39% -63.67% 170.35% 143.42% 71.82% 100.00%
ROE 2.53 % 2.07 % -0.86 % 3.70 % 2.34 % 1.17 % 1.73 % 28.75%
  QoQ % 22.22% 340.70% -123.24% 58.12% 100.00% -32.37% -
  Horiz. % 146.24% 119.65% -49.71% 213.87% 135.26% 67.63% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.45 34.67 35.71 46.60 33.24 32.12 33.89 4.96%
  QoQ % 5.13% -2.91% -23.37% 40.19% 3.49% -5.22% -
  Horiz. % 107.55% 102.30% 105.37% 137.50% 98.08% 94.78% 100.00%
EPS 2.70 2.20 -0.90 3.90 2.30 1.10 1.70 36.01%
  QoQ % 22.73% 344.44% -123.08% 69.57% 109.09% -35.29% -
  Horiz. % 158.82% 129.41% -52.94% 229.41% 135.29% 64.71% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0800 1.0600 1.0300 1.0500 0.9900 0.9700 0.9600 8.15%
  QoQ % 1.89% 2.91% -1.90% 6.06% 2.06% 1.04% -
  Horiz. % 112.50% 110.42% 107.29% 109.38% 103.12% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.73 16.86 17.37 22.67 16.17 15.62 16.49 4.94%
  QoQ % 5.16% -2.94% -23.38% 40.20% 3.52% -5.28% -
  Horiz. % 107.52% 102.24% 105.34% 137.48% 98.06% 94.72% 100.00%
EPS 1.33 1.07 -0.43 1.89 1.13 0.55 0.81 39.05%
  QoQ % 24.30% 348.84% -122.75% 67.26% 105.45% -32.10% -
  Horiz. % 164.20% 132.10% -53.09% 233.33% 139.51% 67.90% 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 0.5254 0.5156 0.5010 0.5108 0.4816 0.4719 0.4670 8.15%
  QoQ % 1.90% 2.91% -1.92% 6.06% 2.06% 1.05% -
  Horiz. % 112.51% 110.41% 107.28% 109.38% 103.13% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.5000 0.5100 0.5200 0.5400 0.5100 0.5050 0.4750 -
P/RPS 1.37 1.47 1.46 1.16 1.53 1.57 1.40 -1.43%
  QoQ % -6.80% 0.68% 25.86% -24.18% -2.55% 12.14% -
  Horiz. % 97.86% 105.00% 104.29% 82.86% 109.29% 112.14% 100.00%
P/EPS 18.31 23.26 -58.84 13.92 22.01 44.40 28.64 -25.73%
  QoQ % -21.28% 139.53% -522.70% -36.76% -50.43% 55.03% -
  Horiz. % 63.93% 81.22% -205.45% 48.60% 76.85% 155.03% 100.00%
EY 5.46 4.30 -1.70 7.19 4.54 2.25 3.49 34.66%
  QoQ % 26.98% 352.94% -123.64% 58.37% 101.78% -35.53% -
  Horiz. % 156.45% 123.21% -48.71% 206.02% 130.09% 64.47% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.48 0.50 0.51 0.52 0.52 0.49 -4.11%
  QoQ % -4.17% -4.00% -1.96% -1.92% 0.00% 6.12% -
  Horiz. % 93.88% 97.96% 102.04% 104.08% 106.12% 106.12% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 31/05/16 29/02/16 27/11/15 26/08/15 29/05/15 -
Price 0.4650 0.5100 0.5450 0.5200 0.5600 0.4750 0.5100 -
P/RPS 1.28 1.47 1.53 1.12 1.68 1.48 1.50 -10.01%
  QoQ % -12.93% -3.92% 36.61% -33.33% 13.51% -1.33% -
  Horiz. % 85.33% 98.00% 102.00% 74.67% 112.00% 98.67% 100.00%
P/EPS 17.03 23.26 -61.67 13.40 24.16 41.76 30.75 -32.49%
  QoQ % -26.78% 137.72% -560.22% -44.54% -42.15% 35.80% -
  Horiz. % 55.38% 75.64% -200.55% 43.58% 78.57% 135.80% 100.00%
EY 5.87 4.30 -1.62 7.46 4.14 2.39 3.25 48.15%
  QoQ % 36.51% 365.43% -121.72% 80.19% 73.22% -26.46% -
  Horiz. % 180.62% 132.31% -49.85% 229.54% 127.38% 73.54% 100.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.48 0.53 0.50 0.57 0.49 0.53 -12.98%
  QoQ % -10.42% -9.43% 6.00% -12.28% 16.33% -7.55% -
  Horiz. % 81.13% 90.57% 100.00% 94.34% 107.55% 92.45% 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
 
 

141  465  445  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.50-0.025 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 EKOVEST 0.455-0.015 

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
Partners & Brokers