Highlights

[CAELY] YoY Annualized Quarter 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 -     36.00%    YoY -     92.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 72,128 79,320 86,532 110,940 102,784 72,972 92,388 -4.04%
  YoY % -9.07% -8.33% -22.00% 7.94% 40.85% -21.02% -
  Horiz. % 78.07% 85.86% 93.66% 120.08% 111.25% 78.98% 100.00%
PBT 1,812 1,400 2,532 9,420 5,124 8,672 11,232 -26.21%
  YoY % 29.43% -44.71% -73.12% 83.84% -40.91% -22.79% -
  Horiz. % 16.13% 12.46% 22.54% 83.87% 45.62% 77.21% 100.00%
Tax -1,356 -1,040 -908 -2,596 -1,588 -2,128 -1,680 -3.51%
  YoY % -30.38% -14.54% 65.02% -63.48% 25.38% -26.67% -
  Horiz. % 80.71% 61.90% 54.05% 154.52% 94.52% 126.67% 100.00%
NP 456 360 1,624 6,824 3,536 6,544 9,552 -39.76%
  YoY % 26.67% -77.83% -76.20% 92.99% -45.97% -31.49% -
  Horiz. % 4.77% 3.77% 17.00% 71.44% 37.02% 68.51% 100.00%
NP to SH 632 436 1,684 7,016 3,640 6,624 9,692 -36.54%
  YoY % 44.95% -74.11% -76.00% 92.75% -45.05% -31.65% -
  Horiz. % 6.52% 4.50% 17.38% 72.39% 37.56% 68.35% 100.00%
Tax Rate 74.83 % 74.29 % 35.86 % 27.56 % 30.99 % 24.54 % 14.96 % 30.76%
  YoY % 0.73% 107.17% 30.12% -11.07% 26.28% 64.04% -
  Horiz. % 500.20% 496.59% 239.71% 184.22% 207.15% 164.04% 100.00%
Total Cost 71,672 78,960 84,908 104,116 99,248 66,428 82,836 -2.38%
  YoY % -9.23% -7.01% -18.45% 4.90% 49.41% -19.81% -
  Horiz. % 86.52% 95.32% 102.50% 125.69% 119.81% 80.19% 100.00%
Net Worth 88,348 87,200 87,200 84,799 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 3,200 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 733.95 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 88,348 87,200 87,200 84,799 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
NOSH 163,608 80,000 80,000 80,000 80,000 80,000 80,000 12.66%
  YoY % 104.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.51% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.63 % 0.45 % 1.88 % 6.15 % 3.44 % 8.97 % 10.34 % -37.26%
  YoY % 40.00% -76.06% -69.43% 78.78% -61.65% -13.25% -
  Horiz. % 6.09% 4.35% 18.18% 59.48% 33.27% 86.75% 100.00%
ROE 0.72 % 0.50 % 1.93 % 8.27 % 4.69 % 8.72 % 14.42 % -39.30%
  YoY % 44.00% -74.09% -76.66% 76.33% -46.22% -39.53% -
  Horiz. % 4.99% 3.47% 13.38% 57.35% 32.52% 60.47% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.09 99.15 108.17 138.68 128.48 91.22 115.49 -14.82%
  YoY % -55.53% -8.34% -22.00% 7.94% 40.85% -21.01% -
  Horiz. % 38.18% 85.85% 93.66% 120.08% 111.25% 78.99% 100.00%
EPS 0.40 0.52 2.00 8.80 4.40 8.00 12.00 -43.26%
  YoY % -23.08% -74.00% -77.27% 100.00% -45.00% -33.33% -
  Horiz. % 3.33% 4.33% 16.67% 73.33% 36.67% 66.67% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5400 1.0900 1.0900 1.0600 0.9700 0.9500 0.8400 -7.10%
  YoY % -50.46% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 64.29% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.86 48.23 52.62 67.46 62.50 44.37 56.18 -4.04%
  YoY % -9.06% -8.34% -22.00% 7.94% 40.86% -21.02% -
  Horiz. % 78.07% 85.85% 93.66% 120.08% 111.25% 78.98% 100.00%
EPS 0.38 0.27 1.02 4.27 2.21 4.03 5.89 -36.66%
  YoY % 40.74% -73.53% -76.11% 93.21% -45.16% -31.58% -
  Horiz. % 6.45% 4.58% 17.32% 72.50% 37.52% 68.42% 100.00%
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5372 0.5302 0.5302 0.5156 0.4719 0.4621 0.4086 4.66%
  YoY % 1.32% 0.00% 2.83% 9.26% 2.12% 13.09% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.49% 113.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4100 0.8050 0.4750 0.5100 0.5050 0.5150 0.3000 -
P/RPS 0.93 0.81 0.44 0.37 0.39 0.56 0.26 23.65%
  YoY % 14.81% 84.09% 18.92% -5.13% -30.36% 115.38% -
  Horiz. % 357.69% 311.54% 169.23% 142.31% 150.00% 215.38% 100.00%
P/EPS 106.14 147.71 22.57 5.82 11.10 6.22 2.48 86.97%
  YoY % -28.14% 554.45% 287.80% -47.57% 78.46% 150.81% -
  Horiz. % 4,279.84% 5,956.05% 910.08% 234.68% 447.58% 250.81% 100.00%
EY 0.94 0.68 4.43 17.20 9.01 16.08 40.38 -46.55%
  YoY % 38.24% -84.65% -74.24% 90.90% -43.97% -60.18% -
  Horiz. % 2.33% 1.68% 10.97% 42.60% 22.31% 39.82% 100.00%
DY 0.00 4.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.76 0.74 0.44 0.48 0.52 0.54 0.36 13.26%
  YoY % 2.70% 68.18% -8.33% -7.69% -3.70% 50.00% -
  Horiz. % 211.11% 205.56% 122.22% 133.33% 144.44% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 29/08/17 26/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.3550 1.2300 0.4550 0.5100 0.4750 0.5650 0.2800 -
P/RPS 0.81 1.24 0.42 0.37 0.37 0.62 0.24 22.46%
  YoY % -34.68% 195.24% 13.51% 0.00% -40.32% 158.33% -
  Horiz. % 337.50% 516.67% 175.00% 154.17% 154.17% 258.33% 100.00%
P/EPS 91.90 225.69 21.62 5.82 10.44 6.82 2.31 84.71%
  YoY % -59.28% 943.89% 271.48% -44.25% 53.08% 195.24% -
  Horiz. % 3,978.35% 9,770.13% 935.93% 251.95% 451.95% 295.24% 100.00%
EY 1.09 0.44 4.63 17.20 9.58 14.65 43.27 -45.84%
  YoY % 147.73% -90.50% -73.08% 79.54% -34.61% -66.14% -
  Horiz. % 2.52% 1.02% 10.70% 39.75% 22.14% 33.86% 100.00%
DY 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.66 1.13 0.42 0.48 0.49 0.59 0.33 12.24%
  YoY % -41.59% 169.05% -12.50% -2.04% -16.95% 78.79% -
  Horiz. % 200.00% 342.42% 127.27% 145.45% 148.48% 178.79% 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
 
 

420  231  458  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 EKOVEST 0.50+0.055 
 GAMUDA-WE 0.165+0.045 
 MLAB 0.025+0.01 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.115+0.04 
 LAMBO 0.0150.00 

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