Highlights

[CAELY] QoQ TTM Result on 2018-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -69.26%    YoY -     -70.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 80,444 83,697 85,495 89,145 96,022 95,999 97,802 -12.20%
  QoQ % -3.89% -2.10% -4.09% -7.16% 0.02% -1.84% -
  Horiz. % 82.25% 85.58% 87.42% 91.15% 98.18% 98.16% 100.00%
PBT 964 2,700 2,597 1,595 3,129 2,000 2,283 -43.69%
  QoQ % -64.30% 3.97% 62.82% -49.03% 56.45% -12.40% -
  Horiz. % 42.23% 118.27% 113.75% 69.86% 137.06% 87.60% 100.00%
Tax -867 -1,219 -1,140 -1,052 -1,244 -920 -887 -1.51%
  QoQ % 28.88% -6.93% -8.37% 15.43% -35.22% -3.72% -
  Horiz. % 97.75% 137.43% 128.52% 118.60% 140.25% 103.72% 100.00%
NP 97 1,481 1,457 543 1,885 1,080 1,396 -83.07%
  QoQ % -93.45% 1.65% 168.32% -71.19% 74.54% -22.64% -
  Horiz. % 6.95% 106.09% 104.37% 38.90% 135.03% 77.36% 100.00%
NP to SH 180 1,559 1,510 597 1,942 1,148 1,460 -75.20%
  QoQ % -88.45% 3.25% 152.93% -69.26% 69.16% -21.37% -
  Horiz. % 12.33% 106.78% 103.42% 40.89% 133.01% 78.63% 100.00%
Tax Rate 89.94 % 45.15 % 43.90 % 65.96 % 39.76 % 46.00 % 38.85 % 74.91%
  QoQ % 99.20% 2.85% -33.44% 65.90% -13.57% 18.40% -
  Horiz. % 231.51% 116.22% 113.00% 169.78% 102.34% 118.40% 100.00%
Total Cost 80,347 82,216 84,038 88,602 94,137 94,919 96,406 -11.43%
  QoQ % -2.27% -2.17% -5.15% -5.88% -0.82% -1.54% -
  Horiz. % 83.34% 85.28% 87.17% 91.91% 97.65% 98.46% 100.00%
Net Worth 88,603 88,348 88,666 87,489 89,107 87,200 88,000 0.46%
  QoQ % 0.29% -0.36% 1.35% -1.82% 2.19% -0.91% -
  Horiz. % 100.69% 100.40% 100.76% 99.42% 101.26% 99.09% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 0 0 800 880 880 880 80 -
  QoQ % 0.00% 0.00% -9.09% 0.00% 0.00% 1,000.00% -
  Horiz. % 0.00% 0.00% 1,000.00% 1,100.00% 1,100.00% 1,100.00% 100.00%
Div Payout % - % - % 52.98 % 147.40 % 45.31 % 76.66 % 5.48 % -
  QoQ % 0.00% 0.00% -64.06% 225.31% -40.89% 1,298.91% -
  Horiz. % 0.00% 0.00% 966.79% 2,689.78% 826.82% 1,398.91% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 88,603 88,348 88,666 87,489 89,107 87,200 88,000 0.46%
  QoQ % 0.29% -0.36% 1.35% -1.82% 2.19% -0.91% -
  Horiz. % 100.69% 100.40% 100.76% 99.42% 101.26% 99.09% 100.00%
NOSH 164,081 163,608 81,345 81,009 81,006 80,000 80,000 61.36%
  QoQ % 0.29% 101.13% 0.42% 0.00% 1.26% 0.00% -
  Horiz. % 205.10% 204.51% 101.68% 101.26% 101.26% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.12 % 1.77 % 1.70 % 0.61 % 1.96 % 1.13 % 1.43 % -80.80%
  QoQ % -93.22% 4.12% 178.69% -68.88% 73.45% -20.98% -
  Horiz. % 8.39% 123.78% 118.88% 42.66% 137.06% 79.02% 100.00%
ROE 0.20 % 1.76 % 1.70 % 0.68 % 2.18 % 1.32 % 1.66 % -75.57%
  QoQ % -88.64% 3.53% 150.00% -68.81% 65.15% -20.48% -
  Horiz. % 12.05% 106.02% 102.41% 40.96% 131.33% 79.52% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 49.03 51.16 105.10 110.04 118.54 120.00 122.25 -45.59%
  QoQ % -4.16% -51.32% -4.49% -7.17% -1.22% -1.84% -
  Horiz. % 40.11% 41.85% 85.97% 90.01% 96.97% 98.16% 100.00%
EPS 0.11 0.95 1.86 0.74 2.40 1.43 1.83 -84.63%
  QoQ % -88.42% -48.92% 151.35% -69.17% 67.83% -21.86% -
  Horiz. % 6.01% 51.91% 101.64% 40.44% 131.15% 78.14% 100.00%
DPS 0.00 0.00 1.00 1.10 1.10 1.10 0.10 -
  QoQ % 0.00% 0.00% -9.09% 0.00% 0.00% 1,000.00% -
  Horiz. % 0.00% 0.00% 1,000.00% 1,100.00% 1,100.00% 1,100.00% 100.00%
NAPS 0.5400 0.5400 1.0900 1.0800 1.1000 1.0900 1.1000 -37.74%
  QoQ % 0.00% -50.46% 0.93% -1.82% 0.92% -0.91% -
  Horiz. % 49.09% 49.09% 99.09% 98.18% 100.00% 99.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.33 50.29 51.37 53.56 57.69 57.68 58.76 -12.20%
  QoQ % -3.90% -2.10% -4.09% -7.16% 0.02% -1.84% -
  Horiz. % 82.25% 85.59% 87.42% 91.15% 98.18% 98.16% 100.00%
EPS 0.11 0.94 0.91 0.36 1.17 0.69 0.88 -74.97%
  QoQ % -88.30% 3.30% 152.78% -69.23% 69.57% -21.59% -
  Horiz. % 12.50% 106.82% 103.41% 40.91% 132.95% 78.41% 100.00%
DPS 0.00 0.00 0.48 0.53 0.53 0.53 0.05 -
  QoQ % 0.00% 0.00% -9.43% 0.00% 0.00% 960.00% -
  Horiz. % 0.00% 0.00% 960.00% 1,060.00% 1,060.00% 1,060.00% 100.00%
NAPS 0.5323 0.5308 0.5327 0.5256 0.5354 0.5239 0.5287 0.45%
  QoQ % 0.28% -0.36% 1.35% -1.83% 2.20% -0.91% -
  Horiz. % 100.68% 100.40% 100.76% 99.41% 101.27% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4400 0.4100 1.0500 1.0800 1.1700 0.8050 0.9400 -
P/RPS 0.90 0.80 1.00 0.98 0.99 0.67 0.77 10.95%
  QoQ % 12.50% -20.00% 2.04% -1.01% 47.76% -12.99% -
  Horiz. % 116.88% 103.90% 129.87% 127.27% 128.57% 87.01% 100.00%
P/EPS 401.09 43.03 56.56 146.55 48.80 56.10 51.51 292.37%
  QoQ % 832.12% -23.92% -61.41% 200.31% -13.01% 8.91% -
  Horiz. % 778.66% 83.54% 109.80% 284.51% 94.74% 108.91% 100.00%
EY 0.25 2.32 1.77 0.68 2.05 1.78 1.94 -74.46%
  QoQ % -89.22% 31.07% 160.29% -66.83% 15.17% -8.25% -
  Horiz. % 12.89% 119.59% 91.24% 35.05% 105.67% 91.75% 100.00%
DY 0.00 0.00 0.95 1.02 0.94 1.37 0.11 -
  QoQ % 0.00% 0.00% -6.86% 8.51% -31.39% 1,145.45% -
  Horiz. % 0.00% 0.00% 863.64% 927.27% 854.55% 1,245.45% 100.00%
P/NAPS 0.81 0.76 0.96 1.00 1.06 0.74 0.85 -3.16%
  QoQ % 6.58% -20.83% -4.00% -5.66% 43.24% -12.94% -
  Horiz. % 95.29% 89.41% 112.94% 117.65% 124.71% 87.06% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 30/08/19 30/05/19 20/02/19 26/11/18 30/08/18 01/06/18 -
Price 0.4100 0.3550 0.4350 1.0200 1.0700 1.2300 0.8150 -
P/RPS 0.84 0.69 0.41 0.93 0.90 1.03 0.67 16.25%
  QoQ % 21.74% 68.29% -55.91% 3.33% -12.62% 53.73% -
  Horiz. % 125.37% 102.99% 61.19% 138.81% 134.33% 153.73% 100.00%
P/EPS 373.74 37.26 23.43 138.41 44.63 85.71 44.66 311.66%
  QoQ % 903.06% 59.03% -83.07% 210.13% -47.93% 91.92% -
  Horiz. % 836.86% 83.43% 52.46% 309.92% 99.93% 191.92% 100.00%
EY 0.27 2.68 4.27 0.72 2.24 1.17 2.24 -75.57%
  QoQ % -89.93% -37.24% 493.06% -67.86% 91.45% -47.77% -
  Horiz. % 12.05% 119.64% 190.62% 32.14% 100.00% 52.23% 100.00%
DY 0.00 0.00 2.30 1.08 1.03 0.89 0.12 -
  QoQ % 0.00% 0.00% 112.96% 4.85% 15.73% 641.67% -
  Horiz. % 0.00% 0.00% 1,916.67% 900.00% 858.33% 741.67% 100.00%
P/NAPS 0.76 0.66 0.40 0.94 0.97 1.13 0.74 1.79%
  QoQ % 15.15% 65.00% -57.45% -3.09% -14.16% 52.70% -
  Horiz. % 102.70% 89.19% 54.05% 127.03% 131.08% 152.70% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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