Highlights

[CAELY] QoQ Quarter Result on 2017-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     579.49%    YoY -     42.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 21,266 19,830 28,947 25,979 21,243 21,633 23,444 -6.29%
  QoQ % 7.24% -31.50% 11.42% 22.29% -1.80% -7.72% -
  Horiz. % 90.71% 84.58% 123.47% 110.81% 90.61% 92.28% 100.00%
PBT 993 350 161 1,625 -136 633 1,310 -16.85%
  QoQ % 183.71% 117.39% -90.09% 1,294.85% -121.48% -51.68% -
  Horiz. % 75.80% 26.72% 12.29% 124.05% -10.38% 48.32% 100.00%
Tax -425 -260 -23 -536 -101 -227 -693 -27.80%
  QoQ % -63.46% -1,030.43% 95.71% -430.69% 55.51% 67.24% -
  Horiz. % 61.33% 37.52% 3.32% 77.34% 14.57% 32.76% 100.00%
NP 568 90 138 1,089 -237 406 617 -5.36%
  QoQ % 531.11% -34.78% -87.33% 559.49% -158.37% -34.20% -
  Horiz. % 92.06% 14.59% 22.37% 176.50% -38.41% 65.80% 100.00%
NP to SH 560 109 151 1,122 -234 421 790 -20.48%
  QoQ % 413.76% -27.81% -86.54% 579.49% -155.58% -46.71% -
  Horiz. % 70.89% 13.80% 19.11% 142.03% -29.62% 53.29% 100.00%
Tax Rate 42.80 % 74.29 % 14.29 % 32.98 % - % 35.86 % 52.90 % -13.16%
  QoQ % -42.39% 419.87% -56.67% 0.00% 0.00% -32.21% -
  Horiz. % 80.91% 140.43% 27.01% 62.34% 0.00% 67.79% 100.00%
Total Cost 20,698 19,740 28,809 24,890 21,480 21,227 22,827 -6.31%
  QoQ % 4.85% -31.48% 15.75% 15.88% 1.19% -7.01% -
  Horiz. % 90.67% 86.48% 126.21% 109.04% 94.10% 92.99% 100.00%
Net Worth 89,107 87,200 88,000 87,200 87,200 87,200 87,200 1.45%
  QoQ % 2.19% -0.91% 0.92% 0.00% 0.00% 0.00% -
  Horiz. % 102.19% 100.00% 100.92% 100.00% 100.00% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 800 80 - - - 80 -
  QoQ % 0.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,000.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 733.95 % 52.98 % - % - % - % 10.13 % -
  QoQ % 0.00% 1,285.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7,245.31% 523.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 89,107 87,200 88,000 87,200 87,200 87,200 87,200 1.45%
  QoQ % 2.19% -0.91% 0.92% 0.00% 0.00% 0.00% -
  Horiz. % 102.19% 100.00% 100.92% 100.00% 100.00% 100.00% 100.00%
NOSH 81,006 80,000 80,000 80,000 80,000 80,000 80,000 0.84%
  QoQ % 1.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.67 % 0.45 % 0.48 % 4.19 % -1.12 % 1.88 % 2.63 % 1.01%
  QoQ % 493.33% -6.25% -88.54% 474.11% -159.57% -28.52% -
  Horiz. % 101.52% 17.11% 18.25% 159.32% -42.59% 71.48% 100.00%
ROE 0.63 % 0.12 % 0.17 % 1.29 % -0.27 % 0.48 % 0.91 % -21.72%
  QoQ % 425.00% -29.41% -86.82% 577.78% -156.25% -47.25% -
  Horiz. % 69.23% 13.19% 18.68% 141.76% -29.67% 52.75% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.25 24.79 36.18 32.47 26.55 27.04 29.31 -7.08%
  QoQ % 5.89% -31.48% 11.43% 22.30% -1.81% -7.74% -
  Horiz. % 89.56% 84.58% 123.44% 110.78% 90.58% 92.26% 100.00%
EPS 0.69 0.13 0.20 1.40 -0.30 0.50 1.00 -21.90%
  QoQ % 430.77% -35.00% -85.71% 566.67% -160.00% -50.00% -
  Horiz. % 69.00% 13.00% 20.00% 140.00% -30.00% 50.00% 100.00%
DPS 0.00 1.00 0.10 0.00 0.00 0.00 0.10 -
  QoQ % 0.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,000.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1000 1.0900 1.1000 1.0900 1.0900 1.0900 1.0900 0.61%
  QoQ % 0.92% -0.91% 0.92% 0.00% 0.00% 0.00% -
  Horiz. % 100.92% 100.00% 100.92% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.94 12.07 17.62 15.81 12.93 13.16 14.27 -6.31%
  QoQ % 7.21% -31.50% 11.45% 22.27% -1.75% -7.78% -
  Horiz. % 90.68% 84.58% 123.48% 110.79% 90.61% 92.22% 100.00%
EPS 0.34 0.07 0.09 0.68 -0.14 0.26 0.48 -20.52%
  QoQ % 385.71% -22.22% -86.76% 585.71% -153.85% -45.83% -
  Horiz. % 70.83% 14.58% 18.75% 141.67% -29.17% 54.17% 100.00%
DPS 0.00 0.49 0.05 0.00 0.00 0.00 0.05 -
  QoQ % 0.00% 880.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 980.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5423 0.5307 0.5355 0.5307 0.5307 0.5307 0.5307 1.45%
  QoQ % 2.19% -0.90% 0.90% 0.00% 0.00% 0.00% -
  Horiz. % 102.19% 100.00% 100.90% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.1700 0.8050 0.9400 0.8300 0.4250 0.4750 0.4950 -
P/RPS 4.46 3.25 2.60 2.56 1.60 1.76 1.69 90.86%
  QoQ % 37.23% 25.00% 1.56% 60.00% -9.09% 4.14% -
  Horiz. % 263.91% 192.31% 153.85% 151.48% 94.67% 104.14% 100.00%
P/EPS 169.25 590.83 498.01 59.18 -145.30 90.26 50.13 124.89%
  QoQ % -71.35% 18.64% 741.52% 140.73% -260.98% 80.05% -
  Horiz. % 337.62% 1,178.60% 993.44% 118.05% -289.85% 180.05% 100.00%
EY 0.59 0.17 0.20 1.69 -0.69 1.11 1.99 -55.50%
  QoQ % 247.06% -15.00% -88.17% 344.93% -162.16% -44.22% -
  Horiz. % 29.65% 8.54% 10.05% 84.92% -34.67% 55.78% 100.00%
DY 0.00 1.24 0.11 0.00 0.00 0.00 0.20 -
  QoQ % 0.00% 1,027.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 620.00% 55.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 0.74 0.85 0.76 0.39 0.44 0.45 76.94%
  QoQ % 43.24% -12.94% 11.84% 94.87% -11.36% -2.22% -
  Horiz. % 235.56% 164.44% 188.89% 168.89% 86.67% 97.78% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 01/06/18 26/02/18 30/11/17 29/08/17 31/05/17 -
Price 1.0700 1.2300 0.8150 1.1000 0.4000 0.4550 0.4850 -
P/RPS 4.08 4.96 2.25 3.39 1.51 1.68 1.66 82.02%
  QoQ % -17.74% 120.44% -33.63% 124.50% -10.12% 1.20% -
  Horiz. % 245.78% 298.80% 135.54% 204.22% 90.96% 101.20% 100.00%
P/EPS 154.78 902.75 431.79 78.43 -136.75 86.46 49.11 114.81%
  QoQ % -82.85% 109.07% 450.54% 157.35% -258.17% 76.05% -
  Horiz. % 315.17% 1,838.22% 879.23% 159.70% -278.46% 176.05% 100.00%
EY 0.65 0.11 0.23 1.28 -0.73 1.16 2.04 -53.32%
  QoQ % 490.91% -52.17% -82.03% 275.34% -162.93% -43.14% -
  Horiz. % 31.86% 5.39% 11.27% 62.75% -35.78% 56.86% 100.00%
DY 0.00 0.81 0.12 0.00 0.00 0.00 0.21 -
  QoQ % 0.00% 575.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 385.71% 57.14% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 1.13 0.74 1.01 0.37 0.42 0.44 69.31%
  QoQ % -14.16% 52.70% -26.73% 172.97% -11.90% -4.55% -
  Horiz. % 220.45% 256.82% 168.18% 229.55% 84.09% 95.45% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers