Highlights

[CAELY] YoY Annualized Quarter Result on 2012-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     145.23%    YoY -     111.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 94,496 94,531 91,522 68,693 57,652 88,119 0 -
  YoY % -0.04% 3.29% 33.23% 19.15% -34.57% 0.00% -
  Horiz. % 107.24% 107.28% 103.86% 77.95% 65.43% 100.00% -
PBT 5,014 4,811 2,125 3,365 -11,614 3,046 0 -
  YoY % 4.22% 126.40% -36.85% 128.97% -481.29% 0.00% -
  Horiz. % 164.61% 157.94% 69.76% 110.47% -381.29% 100.00% -
Tax -1,377 2,319 -484 -2,200 1,357 -2,170 0 -
  YoY % -159.38% 579.13% 78.00% -262.12% 162.53% 0.00% -
  Horiz. % 63.46% -106.87% 22.30% 101.38% -62.53% 100.00% -
NP 3,637 7,130 1,641 1,165 -10,257 876 0 -
  YoY % -48.99% 334.49% 40.86% 111.36% -1,270.89% 0.00% -
  Horiz. % 415.18% 813.93% 187.33% 132.99% -1,170.89% 100.00% -
NP to SH 3,786 7,104 1,681 1,165 -10,257 876 0 -
  YoY % -46.71% 322.61% 44.29% 111.36% -1,270.89% 0.00% -
  Horiz. % 432.19% 810.96% 191.89% 132.99% -1,170.89% 100.00% -
Tax Rate 27.46 % -48.20 % 22.78 % 65.38 % - % 71.24 % - % -
  YoY % 156.97% -311.59% -65.16% 0.00% 0.00% 0.00% -
  Horiz. % 38.55% -67.66% 31.98% 91.77% 0.00% 100.00% -
Total Cost 90,859 87,401 89,881 67,528 67,909 87,243 0 -
  YoY % 3.96% -2.76% 33.10% -0.56% -22.16% 0.00% -
  Horiz. % 104.14% 100.18% 103.02% 77.40% 77.84% 100.00% -
Net Worth 76,799 74,400 64,800 64,000 60,560 69,593 70,519 1.43%
  YoY % 3.23% 14.81% 1.25% 5.68% -12.98% -1.31% -
  Horiz. % 108.91% 105.50% 91.89% 90.75% 85.88% 98.69% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7 7 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 0.21 % 0.11 % - % - % - % - % - % -
  YoY % 90.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.91% 100.00% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 76,799 74,400 64,800 64,000 60,560 69,593 70,519 1.43%
  YoY % 3.23% 14.81% 1.25% 5.68% -12.98% -1.31% -
  Horiz. % 108.91% 105.50% 91.89% 90.75% 85.88% 98.69% 100.00%
NOSH 80,000 80,000 80,000 80,000 79,685 79,083 81,057 -0.22%
  YoY % 0.00% 0.00% 0.00% 0.39% 0.76% -2.44% -
  Horiz. % 98.70% 98.70% 98.70% 98.70% 98.31% 97.56% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.85 % 7.54 % 1.79 % 1.70 % -17.79 % 0.99 % - % -
  YoY % -48.94% 321.23% 5.29% 109.56% -1,896.97% 0.00% -
  Horiz. % 388.89% 761.62% 180.81% 171.72% -1,796.97% 100.00% -
ROE 4.93 % 9.55 % 2.59 % 1.82 % -16.94 % 1.26 % - % -
  YoY % -48.38% 268.73% 42.31% 110.74% -1,444.44% 0.00% -
  Horiz. % 391.27% 757.94% 205.56% 144.44% -1,344.44% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 118.12 118.16 114.40 85.87 72.35 111.43 - -
  YoY % -0.03% 3.29% 33.22% 18.69% -35.07% 0.00% -
  Horiz. % 106.00% 106.04% 102.67% 77.06% 64.93% 100.00% -
EPS 4.70 8.90 2.10 1.50 -12.80 1.10 0.00 -
  YoY % -47.19% 323.81% 40.00% 111.72% -1,263.64% 0.00% -
  Horiz. % 427.27% 809.09% 190.91% 136.36% -1,163.64% 100.00% -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.9600 0.9300 0.8100 0.8000 0.7600 0.8800 0.8700 1.65%
  YoY % 3.23% 14.81% 1.25% 5.26% -13.64% 1.15% -
  Horiz. % 110.34% 106.90% 93.10% 91.95% 87.36% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,270
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 49.40 49.42 47.85 35.91 30.14 46.07 - -
  YoY % -0.04% 3.28% 33.25% 19.14% -34.58% 0.00% -
  Horiz. % 107.23% 107.27% 103.86% 77.95% 65.42% 100.00% -
EPS 1.98 3.71 0.88 0.61 -5.36 0.46 0.00 -
  YoY % -46.63% 321.59% 44.26% 111.38% -1,265.22% 0.00% -
  Horiz. % 430.43% 806.52% 191.30% 132.61% -1,165.22% 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 0.4015 0.3890 0.3388 0.3346 0.3166 0.3638 0.3687 1.43%
  YoY % 3.21% 14.82% 1.26% 5.69% -12.97% -1.33% -
  Horiz. % 108.90% 105.51% 91.89% 90.75% 85.87% 98.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.4750 0.5250 0.3000 0.2400 0.2500 0.3100 0.1700 -
P/RPS 0.40 0.44 0.26 0.28 0.35 0.28 0.00 -
  YoY % -9.09% 69.23% -7.14% -20.00% 25.00% 0.00% -
  Horiz. % 142.86% 157.14% 92.86% 100.00% 125.00% 100.00% -
P/EPS 10.04 5.91 14.28 16.48 -1.94 27.99 0.00 -
  YoY % 69.88% -58.61% -13.35% 949.48% -106.93% 0.00% -
  Horiz. % 35.87% 21.11% 51.02% 58.88% -6.93% 100.00% -
EY 9.96 16.91 7.00 6.07 -51.49 3.57 0.00 -
  YoY % -41.10% 141.57% 15.32% 111.79% -1,542.30% 0.00% -
  Horiz. % 278.99% 473.67% 196.08% 170.03% -1,442.30% 100.00% -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.49 0.56 0.37 0.30 0.33 0.35 0.20 16.10%
  YoY % -12.50% 51.35% 23.33% -9.09% -5.71% 75.00% -
  Horiz. % 245.00% 280.00% 185.00% 150.00% 165.00% 175.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 28/05/09 -
Price 0.5100 0.5600 0.3050 0.2200 0.2200 0.2800 0.1900 -
P/RPS 0.43 0.47 0.27 0.26 0.30 0.25 0.00 -
  YoY % -8.51% 74.07% 3.85% -13.33% 20.00% 0.00% -
  Horiz. % 172.00% 188.00% 108.00% 104.00% 120.00% 100.00% -
P/EPS 10.78 6.31 14.52 15.11 -1.71 25.28 0.00 -
  YoY % 70.84% -56.54% -3.90% 983.63% -106.76% 0.00% -
  Horiz. % 42.64% 24.96% 57.44% 59.77% -6.76% 100.00% -
EY 9.28 15.86 6.89 6.62 -58.51 3.96 0.00 -
  YoY % -41.49% 130.19% 4.08% 111.31% -1,577.53% 0.00% -
  Horiz. % 234.34% 400.51% 173.99% 167.17% -1,477.53% 100.00% -
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.53 0.60 0.38 0.28 0.29 0.32 0.22 15.77%
  YoY % -11.67% 57.89% 35.71% -3.45% -9.38% 45.45% -
  Horiz. % 240.91% 272.73% 172.73% 127.27% 131.82% 145.45% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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