Highlights

[CAELY] QoQ TTM Result on 2016-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     16.35%    YoY -     97.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 119,130 124,256 122,740 120,174 118,135 116,680 106,325 7.87%
  QoQ % -4.13% 1.24% 2.14% 1.73% 1.25% 9.74% -
  Horiz. % 112.04% 116.86% 115.44% 113.03% 111.11% 109.74% 100.00%
PBT 7,181 5,498 8,682 8,608 7,534 9,821 6,992 1.79%
  QoQ % 30.61% -36.67% 0.86% 14.26% -23.29% 40.46% -
  Horiz. % 102.70% 78.63% 124.17% 123.11% 107.75% 140.46% 100.00%
Tax -2,079 -1,885 -2,657 -2,907 -2,655 -2,770 -2,352 -7.89%
  QoQ % -10.29% 29.06% 8.60% -9.49% 4.15% -17.77% -
  Horiz. % 88.39% 80.14% 112.97% 123.60% 112.88% 117.77% 100.00%
NP 5,102 3,613 6,025 5,701 4,879 7,051 4,640 6.53%
  QoQ % 41.21% -40.03% 5.68% 16.85% -30.80% 51.96% -
  Horiz. % 109.96% 77.87% 129.85% 122.87% 105.15% 151.96% 100.00%
NP to SH 5,516 4,019 6,336 6,005 5,161 7,195 4,778 10.04%
  QoQ % 37.25% -36.57% 5.51% 16.35% -28.27% 50.59% -
  Horiz. % 115.45% 84.11% 132.61% 125.68% 108.02% 150.59% 100.00%
Tax Rate 28.95 % 34.29 % 30.60 % 33.77 % 35.24 % 28.20 % 33.64 % -9.52%
  QoQ % -15.57% 12.06% -9.39% -4.17% 24.96% -16.17% -
  Horiz. % 86.06% 101.93% 90.96% 100.39% 104.76% 83.83% 100.00%
Total Cost 114,028 120,643 116,715 114,473 113,256 109,629 101,685 7.93%
  QoQ % -5.48% 3.37% 1.96% 1.07% 3.31% 7.81% -
  Horiz. % 112.14% 118.64% 114.78% 112.58% 111.38% 107.81% 100.00%
Net Worth 87,200 86,400 87,400 84,510 82,399 83,569 79,200 6.62%
  QoQ % 0.93% -1.14% 3.42% 2.56% -1.40% 5.52% -
  Horiz. % 110.10% 109.09% 110.35% 106.71% 104.04% 105.52% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 80 7 7 7 7 7 7 363.55%
  QoQ % 900.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 1.45 % 0.20 % 0.13 % 0.13 % 0.15 % 0.11 % 0.17 % 316.91%
  QoQ % 625.00% 53.85% 0.00% -13.33% 36.36% -35.29% -
  Horiz. % 852.94% 117.65% 76.47% 76.47% 88.24% 64.71% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 87,200 86,400 87,400 84,510 82,399 83,569 79,200 6.62%
  QoQ % 0.93% -1.14% 3.42% 2.56% -1.40% 5.52% -
  Horiz. % 110.10% 109.09% 110.35% 106.71% 104.04% 105.52% 100.00%
NOSH 80,000 80,000 80,925 79,727 80,000 79,589 80,000 -
  QoQ % 0.00% -1.14% 1.50% -0.34% 0.52% -0.51% -
  Horiz. % 100.00% 100.00% 101.16% 99.66% 100.00% 99.49% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.28 % 2.91 % 4.91 % 4.74 % 4.13 % 6.04 % 4.36 % -1.23%
  QoQ % 47.08% -40.73% 3.59% 14.77% -31.62% 38.53% -
  Horiz. % 98.17% 66.74% 112.61% 108.72% 94.72% 138.53% 100.00%
ROE 6.33 % 4.65 % 7.25 % 7.11 % 6.26 % 8.61 % 6.03 % 3.29%
  QoQ % 36.13% -35.86% 1.97% 13.58% -27.29% 42.79% -
  Horiz. % 104.98% 77.11% 120.23% 117.91% 103.81% 142.79% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 148.91 155.32 151.67 150.73 147.67 146.60 132.91 7.87%
  QoQ % -4.13% 2.41% 0.62% 2.07% 0.73% 10.30% -
  Horiz. % 112.04% 116.86% 114.11% 113.41% 111.11% 110.30% 100.00%
EPS 6.90 5.02 7.83 7.53 6.45 9.04 5.97 10.12%
  QoQ % 37.45% -35.89% 3.98% 16.74% -28.65% 51.42% -
  Horiz. % 115.58% 84.09% 131.16% 126.13% 108.04% 151.42% 100.00%
DPS 0.10 0.01 0.01 0.01 0.01 0.01 0.01 363.51%
  QoQ % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0900 1.0800 1.0800 1.0600 1.0300 1.0500 0.9900 6.62%
  QoQ % 0.93% 0.00% 1.89% 2.91% -1.90% 6.06% -
  Horiz. % 110.10% 109.09% 109.09% 107.07% 104.04% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,439
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 46.27 48.27 47.68 46.68 45.89 45.32 41.30 7.86%
  QoQ % -4.14% 1.24% 2.14% 1.72% 1.26% 9.73% -
  Horiz. % 112.03% 116.88% 115.45% 113.03% 111.11% 109.73% 100.00%
EPS 2.14 1.56 2.46 2.33 2.00 2.79 1.86 9.79%
  QoQ % 37.18% -36.59% 5.58% 16.50% -28.32% 50.00% -
  Horiz. % 115.05% 83.87% 132.26% 125.27% 107.53% 150.00% 100.00%
DPS 0.03 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. % 100.00% - - - - - -
NAPS 0.3387 0.3356 0.3395 0.3283 0.3201 0.3246 0.3076 6.63%
  QoQ % 0.92% -1.15% 3.41% 2.56% -1.39% 5.53% -
  Horiz. % 110.11% 109.10% 110.37% 106.73% 104.06% 105.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4950 0.4850 0.5000 0.5100 0.5200 0.5400 0.5100 -
P/RPS 0.33 0.31 0.33 0.34 0.35 0.37 0.38 -8.97%
  QoQ % 6.45% -6.06% -2.94% -2.86% -5.41% -2.63% -
  Horiz. % 86.84% 81.58% 86.84% 89.47% 92.11% 97.37% 100.00%
P/EPS 7.18 9.65 6.39 6.77 8.06 5.97 8.54 -10.91%
  QoQ % -25.60% 51.02% -5.61% -16.00% 35.01% -30.09% -
  Horiz. % 84.07% 113.00% 74.82% 79.27% 94.38% 69.91% 100.00%
EY 13.93 10.36 15.66 14.77 12.41 16.74 11.71 12.26%
  QoQ % 34.46% -33.84% 6.03% 19.02% -25.87% 42.95% -
  Horiz. % 118.96% 88.47% 133.73% 126.13% 105.98% 142.95% 100.00%
DY 0.20 0.02 0.02 0.02 0.02 0.02 0.02 363.51%
  QoQ % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.45 0.45 0.46 0.48 0.50 0.51 0.52 -9.18%
  QoQ % 0.00% -2.17% -4.17% -4.00% -1.96% -1.92% -
  Horiz. % 86.54% 86.54% 88.46% 92.31% 96.15% 98.08% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 24/11/16 26/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.4850 0.5200 0.4650 0.5100 0.5450 0.5200 0.5600 -
P/RPS 0.33 0.33 0.31 0.34 0.37 0.35 0.42 -14.84%
  QoQ % 0.00% 6.45% -8.82% -8.11% 5.71% -16.67% -
  Horiz. % 78.57% 78.57% 73.81% 80.95% 88.10% 83.33% 100.00%
P/EPS 7.03 10.35 5.94 6.77 8.45 5.75 9.38 -17.48%
  QoQ % -32.08% 74.24% -12.26% -19.88% 46.96% -38.70% -
  Horiz. % 74.95% 110.34% 63.33% 72.17% 90.09% 61.30% 100.00%
EY 14.22 9.66 16.84 14.77 11.84 17.38 10.67 21.08%
  QoQ % 47.20% -42.64% 14.01% 24.75% -31.88% 62.89% -
  Horiz. % 133.27% 90.53% 157.83% 138.43% 110.97% 162.89% 100.00%
DY 0.21 0.02 0.02 0.02 0.02 0.02 0.02 378.82%
  QoQ % 950.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,050.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.44 0.48 0.43 0.48 0.53 0.50 0.57 -15.84%
  QoQ % -8.33% 11.63% -10.42% -9.43% 6.00% -12.28% -
  Horiz. % 77.19% 84.21% 75.44% 84.21% 92.98% 87.72% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS