Highlights

[CAELY] QoQ TTM Result on 2018-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 01-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -28.64%    YoY -     -73.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 89,145 96,022 95,999 97,802 92,196 105,009 112,925 -14.55%
  QoQ % -7.16% 0.02% -1.84% 6.08% -12.20% -7.01% -
  Horiz. % 78.94% 85.03% 85.01% 86.61% 81.64% 92.99% 100.00%
PBT 1,595 3,129 2,000 2,283 3,417 2,437 5,444 -55.79%
  QoQ % -49.03% 56.45% -12.40% -33.19% 40.21% -55.24% -
  Horiz. % 29.30% 57.48% 36.74% 41.94% 62.77% 44.76% 100.00%
Tax -1,052 -1,244 -920 -887 -1,595 -1,075 -1,695 -27.18%
  QoQ % 15.43% -35.22% -3.72% 44.39% -48.37% 36.58% -
  Horiz. % 62.06% 73.39% 54.28% 52.33% 94.10% 63.42% 100.00%
NP 543 1,885 1,080 1,396 1,822 1,362 3,749 -72.32%
  QoQ % -71.19% 74.54% -22.64% -23.38% 33.77% -63.67% -
  Horiz. % 14.48% 50.28% 28.81% 37.24% 48.60% 36.33% 100.00%
NP to SH 597 1,942 1,148 1,460 2,046 1,711 4,130 -72.36%
  QoQ % -69.26% 69.16% -21.37% -28.64% 19.58% -58.57% -
  Horiz. % 14.46% 47.02% 27.80% 35.35% 49.54% 41.43% 100.00%
Tax Rate 65.96 % 39.76 % 46.00 % 38.85 % 46.68 % 44.11 % 31.14 % 64.71%
  QoQ % 65.90% -13.57% 18.40% -16.77% 5.83% 41.65% -
  Horiz. % 211.82% 127.68% 147.72% 124.76% 149.90% 141.65% 100.00%
Total Cost 88,602 94,137 94,919 96,406 90,374 103,647 109,176 -12.96%
  QoQ % -5.88% -0.82% -1.54% 6.67% -12.81% -5.06% -
  Horiz. % 81.16% 86.22% 86.94% 88.30% 82.78% 94.94% 100.00%
Net Worth 87,489 89,107 87,200 88,000 87,200 87,200 87,200 0.22%
  QoQ % -1.82% 2.19% -0.91% 0.92% 0.00% 0.00% -
  Horiz. % 100.33% 102.19% 100.00% 100.92% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 880 880 880 80 7 7 7 2,176.39%
  QoQ % 0.00% 0.00% 1,000.00% 900.12% 0.00% 0.00% -
  Horiz. % 11,001.39% 11,001.39% 11,001.39% 1,000.12% 100.00% 100.00% 100.00%
Div Payout % 147.40 % 45.31 % 76.66 % 5.48 % 0.39 % 0.47 % 0.19 % 8,241.27%
  QoQ % 225.31% -40.89% 1,298.91% 1,305.13% -17.02% 147.37% -
  Horiz. % 77,578.95% 23,847.37% 40,347.37% 2,884.21% 205.26% 247.37% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 87,489 89,107 87,200 88,000 87,200 87,200 87,200 0.22%
  QoQ % -1.82% 2.19% -0.91% 0.92% 0.00% 0.00% -
  Horiz. % 100.33% 102.19% 100.00% 100.92% 100.00% 100.00% 100.00%
NOSH 81,009 81,006 80,000 80,000 80,000 80,000 80,000 0.84%
  QoQ % 0.00% 1.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.26% 101.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.61 % 1.96 % 1.13 % 1.43 % 1.98 % 1.30 % 3.32 % -67.58%
  QoQ % -68.88% 73.45% -20.98% -27.78% 52.31% -60.84% -
  Horiz. % 18.37% 59.04% 34.04% 43.07% 59.64% 39.16% 100.00%
ROE 0.68 % 2.18 % 1.32 % 1.66 % 2.35 % 1.96 % 4.74 % -72.50%
  QoQ % -68.81% 65.15% -20.48% -29.36% 19.90% -58.65% -
  Horiz. % 14.35% 45.99% 27.85% 35.02% 49.58% 41.35% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.04 118.54 120.00 122.25 115.25 131.26 141.16 -15.26%
  QoQ % -7.17% -1.22% -1.84% 6.07% -12.20% -7.01% -
  Horiz. % 77.95% 83.98% 85.01% 86.60% 81.64% 92.99% 100.00%
EPS 0.74 2.40 1.43 1.83 2.56 2.14 5.16 -72.50%
  QoQ % -69.17% 67.83% -21.86% -28.52% 19.63% -58.53% -
  Horiz. % 14.34% 46.51% 27.71% 35.47% 49.61% 41.47% 100.00%
DPS 1.10 1.10 1.10 0.10 0.01 0.01 0.01 2,176.20%
  QoQ % 0.00% 0.00% 1,000.00% 900.00% 0.00% 0.00% -
  Horiz. % 11,000.00% 11,000.00% 11,000.00% 1,000.00% 100.00% 100.00% 100.00%
NAPS 1.0800 1.1000 1.0900 1.1000 1.0900 1.0900 1.0900 -0.61%
  QoQ % -1.82% 0.92% -0.91% 0.92% 0.00% 0.00% -
  Horiz. % 99.08% 100.92% 100.00% 100.92% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,310
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.60 50.19 50.18 51.12 48.19 54.89 59.03 -14.55%
  QoQ % -7.15% 0.02% -1.84% 6.08% -12.21% -7.01% -
  Horiz. % 78.94% 85.02% 85.01% 86.60% 81.64% 92.99% 100.00%
EPS 0.31 1.02 0.60 0.76 1.07 0.89 2.16 -72.49%
  QoQ % -69.61% 70.00% -21.05% -28.97% 20.22% -58.80% -
  Horiz. % 14.35% 47.22% 27.78% 35.19% 49.54% 41.20% 100.00%
DPS 0.46 0.46 0.46 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 1,050.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,150.00% 1,150.00% 1,150.00% 100.00% - - -
NAPS 0.4573 0.4658 0.4558 0.4600 0.4558 0.4558 0.4558 0.22%
  QoQ % -1.82% 2.19% -0.91% 0.92% 0.00% 0.00% -
  Horiz. % 100.33% 102.19% 100.00% 100.92% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0800 1.1700 0.8050 0.9400 0.8300 0.4250 0.4750 -
P/RPS 0.98 0.99 0.67 0.77 0.72 0.32 0.34 102.14%
  QoQ % -1.01% 47.76% -12.99% 6.94% 125.00% -5.88% -
  Horiz. % 288.24% 291.18% 197.06% 226.47% 211.76% 94.12% 100.00%
P/EPS 146.55 48.80 56.10 51.51 32.45 19.87 9.20 529.91%
  QoQ % 200.31% -13.01% 8.91% 58.74% 63.31% 115.98% -
  Horiz. % 1,592.93% 530.43% 609.78% 559.89% 352.72% 215.98% 100.00%
EY 0.68 2.05 1.78 1.94 3.08 5.03 10.87 -84.16%
  QoQ % -66.83% 15.17% -8.25% -37.01% -38.77% -53.73% -
  Horiz. % 6.26% 18.86% 16.38% 17.85% 28.33% 46.27% 100.00%
DY 1.02 0.94 1.37 0.11 0.01 0.02 0.02 1,265.43%
  QoQ % 8.51% -31.39% 1,145.45% 1,000.00% -50.00% 0.00% -
  Horiz. % 5,100.00% 4,700.00% 6,850.00% 550.00% 50.00% 100.00% 100.00%
P/NAPS 1.00 1.06 0.74 0.85 0.76 0.39 0.44 72.60%
  QoQ % -5.66% 43.24% -12.94% 11.84% 94.87% -11.36% -
  Horiz. % 227.27% 240.91% 168.18% 193.18% 172.73% 88.64% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 26/11/18 30/08/18 01/06/18 26/02/18 30/11/17 29/08/17 -
Price 1.0200 1.0700 1.2300 0.8150 1.1000 0.4000 0.4550 -
P/RPS 0.93 0.90 1.03 0.67 0.95 0.30 0.32 103.26%
  QoQ % 3.33% -12.62% 53.73% -29.47% 216.67% -6.25% -
  Horiz. % 290.62% 281.25% 321.88% 209.38% 296.88% 93.75% 100.00%
P/EPS 138.41 44.63 85.71 44.66 43.01 18.70 8.81 524.14%
  QoQ % 210.13% -47.93% 91.92% 3.84% 130.00% 112.26% -
  Horiz. % 1,571.06% 506.58% 972.87% 506.92% 488.20% 212.26% 100.00%
EY 0.72 2.24 1.17 2.24 2.33 5.35 11.35 -84.01%
  QoQ % -67.86% 91.45% -47.77% -3.86% -56.45% -52.86% -
  Horiz. % 6.34% 19.74% 10.31% 19.74% 20.53% 47.14% 100.00%
DY 1.08 1.03 0.89 0.12 0.01 0.02 0.02 1,318.32%
  QoQ % 4.85% 15.73% 641.67% 1,100.00% -50.00% 0.00% -
  Horiz. % 5,400.00% 5,150.00% 4,450.00% 600.00% 50.00% 100.00% 100.00%
P/NAPS 0.94 0.97 1.13 0.74 1.01 0.37 0.42 70.85%
  QoQ % -3.09% -14.16% 52.70% -26.73% 172.97% -11.90% -
  Horiz. % 223.81% 230.95% 269.05% 176.19% 240.48% 88.10% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS