Highlights

[CAELY] QoQ Quarter Result on 2017-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     0.38%    YoY -     211.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,979 21,243 21,633 23,444 38,792 29,159 27,735 -4.26%
  QoQ % 22.29% -1.80% -7.72% -39.56% 33.04% 5.13% -
  Horiz. % 93.67% 76.59% 78.00% 84.53% 139.87% 105.13% 100.00%
PBT 1,625 -136 633 1,310 645 2,871 2,355 -21.86%
  QoQ % 1,294.85% -121.48% -51.68% 103.10% -77.53% 21.91% -
  Horiz. % 69.00% -5.77% 26.88% 55.63% 27.39% 121.91% 100.00%
Tax -536 -101 -227 -693 -16 -721 -649 -11.94%
  QoQ % -430.69% 55.51% 67.24% -4,231.25% 97.78% -11.09% -
  Horiz. % 82.59% 15.56% 34.98% 106.78% 2.47% 111.09% 100.00%
NP 1,089 -237 406 617 629 2,150 1,706 -25.80%
  QoQ % 559.49% -158.37% -34.20% -1.91% -70.74% 26.03% -
  Horiz. % 63.83% -13.89% 23.80% 36.17% 36.87% 126.03% 100.00%
NP to SH 1,122 -234 421 790 787 2,185 1,754 -25.70%
  QoQ % 579.49% -155.58% -46.71% 0.38% -63.98% 24.57% -
  Horiz. % 63.97% -13.34% 24.00% 45.04% 44.87% 124.57% 100.00%
Tax Rate 32.98 % - % 35.86 % 52.90 % 2.48 % 25.11 % 27.56 % 12.68%
  QoQ % 0.00% 0.00% -32.21% 2,033.06% -90.12% -8.89% -
  Horiz. % 119.67% 0.00% 130.12% 191.94% 9.00% 91.11% 100.00%
Total Cost 24,890 21,480 21,227 22,827 38,163 27,009 26,029 -2.93%
  QoQ % 15.88% 1.19% -7.01% -40.19% 41.30% 3.77% -
  Horiz. % 95.62% 82.52% 81.55% 87.70% 146.62% 103.77% 100.00%
Net Worth 87,200 87,200 87,200 87,200 86,400 86,400 84,799 1.87%
  QoQ % 0.00% 0.00% 0.00% 0.93% 0.00% 1.89% -
  Horiz. % 102.83% 102.83% 102.83% 102.83% 101.89% 101.89% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 80 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 10.13 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 87,200 87,200 87,200 87,200 86,400 86,400 84,799 1.87%
  QoQ % 0.00% 0.00% 0.00% 0.93% 0.00% 1.89% -
  Horiz. % 102.83% 102.83% 102.83% 102.83% 101.89% 101.89% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.19 % -1.12 % 1.88 % 2.63 % 1.62 % 7.37 % 6.15 % -22.52%
  QoQ % 474.11% -159.57% -28.52% 62.35% -78.02% 19.84% -
  Horiz. % 68.13% -18.21% 30.57% 42.76% 26.34% 119.84% 100.00%
ROE 1.29 % -0.27 % 0.48 % 0.91 % 0.91 % 2.53 % 2.07 % -26.98%
  QoQ % 577.78% -156.25% -47.25% 0.00% -64.03% 22.22% -
  Horiz. % 62.32% -13.04% 23.19% 43.96% 43.96% 122.22% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.47 26.55 27.04 29.31 48.49 36.45 34.67 -4.26%
  QoQ % 22.30% -1.81% -7.74% -39.55% 33.03% 5.13% -
  Horiz. % 93.65% 76.58% 77.99% 84.54% 139.86% 105.13% 100.00%
EPS 1.40 -0.30 0.50 1.00 1.00 2.70 2.20 -25.96%
  QoQ % 566.67% -160.00% -50.00% 0.00% -62.96% 22.73% -
  Horiz. % 63.64% -13.64% 22.73% 45.45% 45.45% 122.73% 100.00%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0900 1.0900 1.0900 1.0900 1.0800 1.0800 1.0600 1.87%
  QoQ % 0.00% 0.00% 0.00% 0.93% 0.00% 1.89% -
  Horiz. % 102.83% 102.83% 102.83% 102.83% 101.89% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,324
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.81 12.93 13.16 14.27 23.61 17.74 16.88 -4.26%
  QoQ % 22.27% -1.75% -7.78% -39.56% 33.09% 5.09% -
  Horiz. % 93.66% 76.60% 77.96% 84.54% 139.87% 105.09% 100.00%
EPS 0.68 -0.14 0.26 0.48 0.48 1.33 1.07 -26.02%
  QoQ % 585.71% -153.85% -45.83% 0.00% -63.91% 24.30% -
  Horiz. % 63.55% -13.08% 24.30% 44.86% 44.86% 124.30% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5307 0.5307 0.5307 0.5307 0.5258 0.5258 0.5161 1.87%
  QoQ % 0.00% 0.00% 0.00% 0.93% 0.00% 1.88% -
  Horiz. % 102.83% 102.83% 102.83% 102.83% 101.88% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8300 0.4250 0.4750 0.4950 0.4850 0.5000 0.5100 -
P/RPS 2.56 1.60 1.76 1.69 1.00 1.37 1.47 44.60%
  QoQ % 60.00% -9.09% 4.14% 69.00% -27.01% -6.80% -
  Horiz. % 174.15% 108.84% 119.73% 114.97% 68.03% 93.20% 100.00%
P/EPS 59.18 -145.30 90.26 50.13 49.30 18.31 23.26 86.05%
  QoQ % 140.73% -260.98% 80.05% 1.68% 169.25% -21.28% -
  Horiz. % 254.43% -624.68% 388.05% 215.52% 211.95% 78.72% 100.00%
EY 1.69 -0.69 1.11 1.99 2.03 5.46 4.30 -46.25%
  QoQ % 344.93% -162.16% -44.22% -1.97% -62.82% 26.98% -
  Horiz. % 39.30% -16.05% 25.81% 46.28% 47.21% 126.98% 100.00%
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 0.39 0.44 0.45 0.45 0.46 0.48 35.73%
  QoQ % 94.87% -11.36% -2.22% 0.00% -2.17% -4.17% -
  Horiz. % 158.33% 81.25% 91.67% 93.75% 93.75% 95.83% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 29/08/17 31/05/17 27/02/17 24/11/16 26/08/16 -
Price 1.1000 0.4000 0.4550 0.4850 0.5200 0.4650 0.5100 -
P/RPS 3.39 1.51 1.68 1.66 1.07 1.28 1.47 74.29%
  QoQ % 124.50% -10.12% 1.20% 55.14% -16.41% -12.93% -
  Horiz. % 230.61% 102.72% 114.29% 112.93% 72.79% 87.07% 100.00%
P/EPS 78.43 -136.75 86.46 49.11 52.86 17.03 23.26 124.36%
  QoQ % 157.35% -258.17% 76.05% -7.09% 210.39% -26.78% -
  Horiz. % 337.19% -587.92% 371.71% 211.14% 227.26% 73.22% 100.00%
EY 1.28 -0.73 1.16 2.04 1.89 5.87 4.30 -55.32%
  QoQ % 275.34% -162.93% -43.14% 7.94% -67.80% 36.51% -
  Horiz. % 29.77% -16.98% 26.98% 47.44% 43.95% 136.51% 100.00%
DY 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.01 0.37 0.42 0.44 0.48 0.43 0.48 63.98%
  QoQ % 172.97% -11.90% -4.55% -8.33% 11.63% -10.42% -
  Horiz. % 210.42% 77.08% 87.50% 91.67% 100.00% 89.58% 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.
 


 

223  256  481  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 XDL-WD 0.0150.00 
 HSI-C7K 0.295+0.02 
 SUPERMX 1.62+0.10 
 XDL 0.165+0.005 
 COMCORP 0.225+0.135 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers