Highlights

[CAELY] QoQ TTM Result on 2015-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     9.90%    YoY -     -46.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 116,680 106,325 101,950 94,497 87,377 85,766 89,767 19.05%
  QoQ % 9.74% 4.29% 7.89% 8.15% 1.88% -4.46% -
  Horiz. % 129.98% 118.45% 113.57% 105.27% 97.34% 95.54% 100.00%
PBT 9,821 6,992 4,126 5,013 1,627 1,914 4,172 76.68%
  QoQ % 40.46% 69.46% -17.69% 208.11% -14.99% -54.12% -
  Horiz. % 235.40% 167.59% 98.90% 120.16% 39.00% 45.88% 100.00%
Tax -2,770 -2,352 -1,239 -1,374 1,886 2,444 2,207 -
  QoQ % -17.77% -89.83% 9.83% -172.85% -22.83% 10.74% -
  Horiz. % -125.51% -106.57% -56.14% -62.26% 85.46% 110.74% 100.00%
NP 7,051 4,640 2,887 3,639 3,513 4,358 6,379 6.89%
  QoQ % 51.96% 60.72% -20.67% 3.59% -19.39% -31.68% -
  Horiz. % 110.53% 72.74% 45.26% 57.05% 55.07% 68.32% 100.00%
NP to SH 7,195 4,778 3,040 3,786 3,445 4,310 6,337 8.81%
  QoQ % 50.59% 57.17% -19.70% 9.90% -20.07% -31.99% -
  Horiz. % 113.54% 75.40% 47.97% 59.74% 54.36% 68.01% 100.00%
Tax Rate 28.20 % 33.64 % 30.03 % 27.41 % -115.92 % -127.69 % -52.90 % -
  QoQ % -16.17% 12.02% 9.56% 123.65% 9.22% -141.38% -
  Horiz. % -53.31% -63.59% -56.77% -51.81% 219.13% 241.38% 100.00%
Total Cost 109,629 101,685 99,063 90,858 83,864 81,408 83,388 19.95%
  QoQ % 7.81% 2.65% 9.03% 8.34% 3.02% -2.37% -
  Horiz. % 131.47% 121.94% 118.80% 108.96% 100.57% 97.63% 100.00%
Net Worth 83,569 79,200 77,600 76,799 75,199 75,999 75,999 6.52%
  QoQ % 5.52% 2.06% 1.04% 2.13% -1.05% 0.00% -
  Horiz. % 109.96% 104.21% 102.11% 101.05% 98.95% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7 7 7 7 7 7 7 -
  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%
Div Payout % 0.11 % 0.17 % 0.26 % 0.21 % 0.23 % 0.19 % 0.13 % -10.51%
  QoQ % -35.29% -34.62% 23.81% -8.70% 21.05% 46.15% -
  Horiz. % 84.62% 130.77% 200.00% 161.54% 176.92% 146.15% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 83,569 79,200 77,600 76,799 75,199 75,999 75,999 6.52%
  QoQ % 5.52% 2.06% 1.04% 2.13% -1.05% 0.00% -
  Horiz. % 109.96% 104.21% 102.11% 101.05% 98.95% 100.00% 100.00%
NOSH 79,589 80,000 80,000 80,000 80,000 80,000 80,000 -0.34%
  QoQ % -0.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.49% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.04 % 4.36 % 2.83 % 3.85 % 4.02 % 5.08 % 7.11 % -10.28%
  QoQ % 38.53% 54.06% -26.49% -4.23% -20.87% -28.55% -
  Horiz. % 84.95% 61.32% 39.80% 54.15% 56.54% 71.45% 100.00%
ROE 8.61 % 6.03 % 3.92 % 4.93 % 4.58 % 5.67 % 8.34 % 2.14%
  QoQ % 42.79% 53.83% -20.49% 7.64% -19.22% -32.01% -
  Horiz. % 103.24% 72.30% 47.00% 59.11% 54.92% 67.99% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.60 132.91 127.44 118.12 109.22 107.21 112.21 19.45%
  QoQ % 10.30% 4.29% 7.89% 8.15% 1.87% -4.46% -
  Horiz. % 130.65% 118.45% 113.57% 105.27% 97.34% 95.54% 100.00%
EPS 9.04 5.97 3.80 4.73 4.31 5.39 7.92 9.19%
  QoQ % 51.42% 57.11% -19.66% 9.74% -20.04% -31.94% -
  Horiz. % 114.14% 75.38% 47.98% 59.72% 54.42% 68.06% 100.00%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -
  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%
NAPS 1.0500 0.9900 0.9700 0.9600 0.9400 0.9500 0.9500 6.88%
  QoQ % 6.06% 2.06% 1.04% 2.13% -1.05% 0.00% -
  Horiz. % 110.53% 104.21% 102.11% 101.05% 98.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 70.95 64.65 61.99 57.46 53.13 52.15 54.58 19.05%
  QoQ % 9.74% 4.29% 7.88% 8.15% 1.88% -4.45% -
  Horiz. % 129.99% 118.45% 113.58% 105.28% 97.34% 95.55% 100.00%
EPS 4.37 2.91 1.85 2.30 2.09 2.62 3.85 8.79%
  QoQ % 50.17% 57.30% -19.57% 10.05% -20.23% -31.95% -
  Horiz. % 113.51% 75.58% 48.05% 59.74% 54.29% 68.05% 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 0.5081 0.4816 0.4719 0.4670 0.4573 0.4621 0.4621 6.51%
  QoQ % 5.50% 2.06% 1.05% 2.12% -1.04% 0.00% -
  Horiz. % 109.95% 104.22% 102.12% 101.06% 98.96% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.5400 0.5100 0.5050 0.4750 0.4150 0.5150 0.5150 -
P/RPS 0.37 0.38 0.40 0.40 0.38 0.48 0.46 -13.48%
  QoQ % -2.63% -5.00% 0.00% 5.26% -20.83% 4.35% -
  Horiz. % 80.43% 82.61% 86.96% 86.96% 82.61% 104.35% 100.00%
P/EPS 5.97 8.54 13.29 10.04 9.64 9.56 6.50 -5.50%
  QoQ % -30.09% -35.74% 32.37% 4.15% 0.84% 47.08% -
  Horiz. % 91.85% 131.38% 204.46% 154.46% 148.31% 147.08% 100.00%
EY 16.74 11.71 7.52 9.96 10.38 10.46 15.38 5.80%
  QoQ % 42.95% 55.72% -24.50% -4.05% -0.76% -31.99% -
  Horiz. % 108.84% 76.14% 48.89% 64.76% 67.49% 68.01% 100.00%
DY 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
  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%
P/NAPS 0.51 0.52 0.52 0.49 0.44 0.54 0.54 -3.73%
  QoQ % -1.92% 0.00% 6.12% 11.36% -18.52% 0.00% -
  Horiz. % 94.44% 96.30% 96.30% 90.74% 81.48% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 0.5200 0.5600 0.4750 0.5100 0.4800 0.4350 0.5650 -
P/RPS 0.35 0.42 0.37 0.43 0.44 0.41 0.50 -21.11%
  QoQ % -16.67% 13.51% -13.95% -2.27% 7.32% -18.00% -
  Horiz. % 70.00% 84.00% 74.00% 86.00% 88.00% 82.00% 100.00%
P/EPS 5.75 9.38 12.50 10.78 11.15 8.07 7.13 -13.33%
  QoQ % -38.70% -24.96% 15.96% -3.32% 38.17% 13.18% -
  Horiz. % 80.65% 131.56% 175.32% 151.19% 156.38% 113.18% 100.00%
EY 17.38 10.67 8.00 9.28 8.97 12.39 14.02 15.35%
  QoQ % 62.89% 33.38% -13.79% 3.46% -27.60% -11.63% -
  Horiz. % 123.97% 76.11% 57.06% 66.19% 63.98% 88.37% 100.00%
DY 0.02 0.02 0.02 0.02 0.02 0.02 0.02 -
  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%
P/NAPS 0.50 0.57 0.49 0.53 0.51 0.46 0.59 -10.42%
  QoQ % -12.28% 16.33% -7.55% 3.92% 10.87% -22.03% -
  Horiz. % 84.75% 96.61% 83.05% 89.83% 86.44% 77.97% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 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 
 ALAM 0.075-0.005 

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