Highlights

[CAELY] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -10.69%    YoY -     494.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 127,581 119,420 89,841 99,381 90,620 56,777 59,558 13.52%
  YoY % 6.83% 32.92% -9.60% 9.67% 59.61% -4.67% -
  Horiz. % 214.21% 200.51% 150.85% 166.86% 152.15% 95.33% 100.00%
PBT 7,829 10,544 4,133 8,377 1,772 -2,682 -8,410 -
  YoY % -25.75% 155.10% -50.66% 372.76% 166.05% 68.10% -
  Horiz. % -93.09% -125.36% -49.14% -99.60% -21.07% 31.90% 100.00%
Tax -1,849 -2,877 -1,016 -436 -400 106 532 -
  YoY % 35.73% -183.20% -133.03% -9.00% -475.00% -79.95% -
  Horiz. % -347.62% -540.85% -190.98% -81.95% -75.19% 20.05% 100.00%
NP 5,980 7,666 3,117 7,941 1,372 -2,576 -7,878 -
  YoY % -22.00% 145.94% -60.75% 478.81% 153.26% 67.30% -
  Horiz. % -75.90% -97.31% -39.57% -100.80% -17.41% 32.70% 100.00%
NP to SH 6,300 7,824 3,278 8,156 1,372 -2,576 -7,878 -
  YoY % -19.48% 138.63% -59.80% 494.46% 153.26% 67.30% -
  Horiz. % -79.96% -99.31% -41.61% -103.52% -17.41% 32.70% 100.00%
Tax Rate 23.62 % 27.29 % 24.58 % 5.20 % 22.57 % - % - % -
  YoY % -13.45% 11.03% 372.69% -76.96% 0.00% 0.00% -
  Horiz. % 104.65% 120.91% 108.91% 23.04% 100.00% - -
Total Cost 121,601 111,753 86,724 91,440 89,248 59,353 67,437 10.31%
  YoY % 8.81% 28.86% -5.16% 2.46% 50.37% -11.99% -
  Horiz. % 180.32% 165.71% 128.60% 135.59% 132.34% 88.01% 100.00%
Net Worth 86,400 83,999 75,199 71,199 64,800 61,599 64,679 4.94%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -4.76% -
  Horiz. % 133.58% 129.87% 116.27% 110.08% 100.19% 95.24% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 86,400 83,999 75,199 71,199 64,800 61,599 64,679 4.94%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -4.76% -
  Horiz. % 133.58% 129.87% 116.27% 110.08% 100.19% 95.24% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,851 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.19% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.19% 100.19% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.69 % 6.42 % 3.47 % 7.99 % 1.51 % -4.54 % -13.23 % -
  YoY % -26.95% 85.01% -56.57% 429.14% 133.26% 65.68% -
  Horiz. % -35.45% -48.53% -26.23% -60.39% -11.41% 34.32% 100.00%
ROE 7.29 % 9.31 % 4.36 % 11.46 % 2.12 % -4.18 % -12.18 % -
  YoY % -21.70% 113.53% -61.95% 440.57% 150.72% 65.68% -
  Horiz. % -59.85% -76.44% -35.80% -94.09% -17.41% 34.32% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 159.48 149.28 112.30 124.23 113.28 70.97 74.59 13.49%
  YoY % 6.83% 32.93% -9.60% 9.67% 59.62% -4.85% -
  Horiz. % 213.81% 200.13% 150.56% 166.55% 151.87% 95.15% 100.00%
EPS 7.87 9.73 4.13 9.87 1.73 -3.20 -9.87 -
  YoY % -19.12% 135.59% -58.16% 470.52% 154.06% 67.58% -
  Horiz. % -79.74% -98.58% -41.84% -100.00% -17.53% 32.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0800 1.0500 0.9400 0.8900 0.8100 0.7700 0.8100 4.91%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -4.94% -
  Horiz. % 133.33% 129.63% 116.05% 109.88% 100.00% 95.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,082
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.82 71.90 54.09 59.84 54.56 34.19 35.86 13.53%
  YoY % 6.84% 32.93% -9.61% 9.68% 59.58% -4.66% -
  Horiz. % 214.22% 200.50% 150.84% 166.87% 152.15% 95.34% 100.00%
EPS 3.79 4.71 1.97 4.91 0.83 -1.55 -4.74 -
  YoY % -19.53% 139.09% -59.88% 491.57% 153.55% 67.30% -
  Horiz. % -79.96% -99.37% -41.56% -103.59% -17.51% 32.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5202 0.5058 0.4528 0.4287 0.3902 0.3709 0.3894 4.94%
  YoY % 2.85% 11.70% 5.62% 9.87% 5.20% -4.75% -
  Horiz. % 133.59% 129.89% 116.28% 110.09% 100.21% 95.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4850 0.5400 0.4150 0.4300 0.2800 0.2100 0.2500 -
P/RPS 0.30 0.36 0.37 0.35 0.25 0.30 0.34 -2.06%
  YoY % -16.67% -2.70% 5.71% 40.00% -16.67% -11.76% -
  Horiz. % 88.24% 105.88% 108.82% 102.94% 73.53% 88.24% 100.00%
P/EPS 6.16 5.52 10.13 4.22 16.33 -6.52 -2.53 -
  YoY % 11.59% -45.51% 140.05% -74.16% 350.46% -157.71% -
  Horiz. % -243.48% -218.18% -400.40% -166.80% -645.45% 257.71% 100.00%
EY 16.24 18.11 9.88 23.71 6.13 -15.33 -39.47 -
  YoY % -10.33% 83.30% -58.33% 286.79% 139.99% 61.16% -
  Horiz. % -41.15% -45.88% -25.03% -60.07% -15.53% 38.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.51 0.44 0.48 0.35 0.27 0.31 6.40%
  YoY % -11.76% 15.91% -8.33% 37.14% 29.63% -12.90% -
  Horiz. % 145.16% 164.52% 141.94% 154.84% 112.90% 87.10% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 25/02/11 -
Price 0.5200 0.5200 0.4800 0.5300 0.2950 0.2400 0.2200 -
P/RPS 0.33 0.35 0.43 0.43 0.26 0.34 0.29 2.17%
  YoY % -5.71% -18.60% 0.00% 65.38% -23.53% 17.24% -
  Horiz. % 113.79% 120.69% 148.28% 148.28% 89.66% 117.24% 100.00%
P/EPS 6.60 5.32 11.71 5.20 17.20 -7.45 -2.23 -
  YoY % 24.06% -54.57% 125.19% -69.77% 330.87% -234.08% -
  Horiz. % -295.96% -238.57% -525.11% -233.18% -771.30% 334.08% 100.00%
EY 15.14 18.81 8.54 19.24 5.81 -13.42 -44.85 -
  YoY % -19.51% 120.26% -55.61% 231.15% 143.29% 70.08% -
  Horiz. % -33.76% -41.94% -19.04% -42.90% -12.95% 29.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.50 0.51 0.60 0.36 0.31 0.27 10.05%
  YoY % -4.00% -1.96% -15.00% 66.67% 16.13% 14.81% -
  Horiz. % 177.78% 185.19% 188.89% 222.22% 133.33% 114.81% 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
 
 

465  397  506  809 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.51+0.32 
 AIRASIA 0.85+0.025 
 K1 0.49+0.045 
 BCMALL 0.295+0.035 
 HLT 0.87+0.175 
 AAX 0.110.00 

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