Highlights

[CAELY] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -7.49%    YoY -     -59.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 91,805 127,581 119,420 89,841 99,381 90,620 56,777 8.33%
  YoY % -28.04% 6.83% 32.92% -9.60% 9.67% 59.61% -
  Horiz. % 161.69% 224.70% 210.33% 158.23% 175.04% 159.61% 100.00%
PBT 2,829 7,829 10,544 4,133 8,377 1,772 -2,682 -
  YoY % -63.86% -25.75% 155.10% -50.66% 372.76% 166.05% -
  Horiz. % -105.47% -291.85% -393.04% -154.08% -312.28% -66.05% 100.00%
Tax -1,152 -1,849 -2,877 -1,016 -436 -400 106 -
  YoY % 37.71% 35.73% -183.20% -133.03% -9.00% -475.00% -
  Horiz. % -1,080.01% -1,733.76% -2,697.52% -952.51% -408.75% -375.00% 100.00%
NP 1,677 5,980 7,666 3,117 7,941 1,372 -2,576 -
  YoY % -71.95% -22.00% 145.94% -60.75% 478.81% 153.26% -
  Horiz. % -65.11% -232.14% -297.62% -121.01% -308.28% -53.26% 100.00%
NP to SH 1,745 6,300 7,824 3,278 8,156 1,372 -2,576 -
  YoY % -72.30% -19.48% 138.63% -59.80% 494.46% 153.26% -
  Horiz. % -67.75% -244.57% -303.73% -127.28% -316.61% -53.26% 100.00%
Tax Rate 40.72 % 23.62 % 27.29 % 24.58 % 5.20 % 22.57 % - % -
  YoY % 72.40% -13.45% 11.03% 372.69% -76.96% 0.00% -
  Horiz. % 180.42% 104.65% 120.91% 108.91% 23.04% 100.00% -
Total Cost 90,128 121,601 111,753 86,724 91,440 89,248 59,353 7.20%
  YoY % -25.88% 8.81% 28.86% -5.16% 2.46% 50.37% -
  Horiz. % 151.85% 204.88% 188.28% 146.11% 154.06% 150.37% 100.00%
Net Worth 87,200 86,400 83,999 75,199 71,199 64,800 61,599 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 87,200 86,400 83,999 75,199 71,199 64,800 61,599 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 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%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.83 % 4.69 % 6.42 % 3.47 % 7.99 % 1.51 % -4.54 % -
  YoY % -60.98% -26.95% 85.01% -56.57% 429.14% 133.26% -
  Horiz. % -40.31% -103.30% -141.41% -76.43% -175.99% -33.26% 100.00%
ROE 2.00 % 7.29 % 9.31 % 4.36 % 11.46 % 2.12 % -4.18 % -
  YoY % -72.57% -21.70% 113.53% -61.95% 440.57% 150.72% -
  Horiz. % -47.85% -174.40% -222.73% -104.31% -274.16% -50.72% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 114.76 159.48 149.28 112.30 124.23 113.28 70.97 8.33%
  YoY % -28.04% 6.83% 32.93% -9.60% 9.67% 59.62% -
  Horiz. % 161.70% 224.71% 210.34% 158.24% 175.05% 159.62% 100.00%
EPS 2.13 7.87 9.73 4.13 9.87 1.73 -3.20 -
  YoY % -72.94% -19.12% 135.59% -58.16% 470.52% 154.06% -
  Horiz. % -66.56% -245.94% -304.06% -129.06% -308.44% -54.06% 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 1.0900 1.0800 1.0500 0.9400 0.8900 0.8100 0.7700 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,934
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.99 76.43 71.54 53.82 59.53 54.28 34.01 8.33%
  YoY % -28.05% 6.84% 32.92% -9.59% 9.67% 59.60% -
  Horiz. % 161.69% 224.73% 210.35% 158.25% 175.04% 159.60% 100.00%
EPS 1.05 3.77 4.69 1.96 4.89 0.82 -1.54 -
  YoY % -72.15% -19.62% 139.29% -59.92% 496.34% 153.25% -
  Horiz. % -68.18% -244.81% -304.55% -127.27% -317.53% -53.25% 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 0.5224 0.5176 0.5032 0.4505 0.4265 0.3882 0.3690 5.96%
  YoY % 0.93% 2.86% 11.70% 5.63% 9.87% 5.20% -
  Horiz. % 141.57% 140.27% 136.37% 122.09% 115.58% 105.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8300 0.4850 0.5400 0.4150 0.4300 0.2800 0.2100 -
P/RPS 0.72 0.30 0.36 0.37 0.35 0.25 0.30 15.69%
  YoY % 140.00% -16.67% -2.70% 5.71% 40.00% -16.67% -
  Horiz. % 240.00% 100.00% 120.00% 123.33% 116.67% 83.33% 100.00%
P/EPS 38.04 6.16 5.52 10.13 4.22 16.33 -6.52 -
  YoY % 517.53% 11.59% -45.51% 140.05% -74.16% 350.46% -
  Horiz. % -583.44% -94.48% -84.66% -155.37% -64.72% -250.46% 100.00%
EY 2.63 16.24 18.11 9.88 23.71 6.13 -15.33 -
  YoY % -83.81% -10.33% 83.30% -58.33% 286.79% 139.99% -
  Horiz. % -17.16% -105.94% -118.13% -64.45% -154.66% -39.99% 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 0.76 0.45 0.51 0.44 0.48 0.35 0.27 18.81%
  YoY % 68.89% -11.76% 15.91% -8.33% 37.14% 29.63% -
  Horiz. % 281.48% 166.67% 188.89% 162.96% 177.78% 129.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 -
Price 1.1000 0.5200 0.5200 0.4800 0.5300 0.2950 0.2400 -
P/RPS 0.96 0.33 0.35 0.43 0.43 0.26 0.34 18.87%
  YoY % 190.91% -5.71% -18.60% 0.00% 65.38% -23.53% -
  Horiz. % 282.35% 97.06% 102.94% 126.47% 126.47% 76.47% 100.00%
P/EPS 50.42 6.60 5.32 11.71 5.20 17.20 -7.45 -
  YoY % 663.94% 24.06% -54.57% 125.19% -69.77% 330.87% -
  Horiz. % -676.78% -88.59% -71.41% -157.18% -69.80% -230.87% 100.00%
EY 1.98 15.14 18.81 8.54 19.24 5.81 -13.42 -
  YoY % -86.92% -19.51% 120.26% -55.61% 231.15% 143.29% -
  Horiz. % -14.75% -112.82% -140.16% -63.64% -143.37% -43.29% 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 1.01 0.48 0.50 0.51 0.60 0.36 0.31 21.73%
  YoY % 110.42% -4.00% -1.96% -15.00% 66.67% 16.13% -
  Horiz. % 325.81% 154.84% 161.29% 164.52% 193.55% 116.13% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+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