Highlights

[CAELY] YoY Annualized Quarter Result on 2015-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     15.47%    YoY -     -46.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 97,800 119,130 118,135 94,496 94,531 91,522 68,693 6.06%
  YoY % -17.90% 0.84% 25.02% -0.04% 3.29% 33.23% -
  Horiz. % 142.37% 173.42% 171.98% 137.56% 137.61% 133.23% 100.00%
PBT 2,283 7,182 7,534 5,014 4,811 2,125 3,365 -6.26%
  YoY % -68.21% -4.67% 50.26% 4.22% 126.40% -36.85% -
  Horiz. % 67.85% 213.43% 223.89% 149.00% 142.97% 63.15% 100.00%
Tax -887 -2,080 -2,656 -1,377 2,319 -484 -2,200 -14.04%
  YoY % 57.36% 21.69% -92.88% -159.38% 579.13% 78.00% -
  Horiz. % 40.32% 94.55% 120.73% 62.59% -105.41% 22.00% 100.00%
NP 1,396 5,102 4,878 3,637 7,130 1,641 1,165 3.06%
  YoY % -72.64% 4.59% 34.12% -48.99% 334.49% 40.86% -
  Horiz. % 119.83% 437.94% 418.71% 312.19% 612.02% 140.86% 100.00%
NP to SH 1,460 5,515 5,159 3,786 7,104 1,681 1,165 3.83%
  YoY % -73.53% 6.90% 36.27% -46.71% 322.61% 44.29% -
  Horiz. % 125.32% 473.39% 442.83% 324.98% 609.79% 144.29% 100.00%
Tax Rate 38.85 % 28.96 % 35.25 % 27.46 % -48.20 % 22.78 % 65.38 % -8.31%
  YoY % 34.15% -17.84% 28.37% 156.97% -311.59% -65.16% -
  Horiz. % 59.42% 44.29% 53.92% 42.00% -73.72% 34.84% 100.00%
Total Cost 96,404 114,028 113,257 90,859 87,401 89,881 67,528 6.11%
  YoY % -15.46% 0.68% 24.65% 3.96% -2.76% 33.10% -
  Horiz. % 142.76% 168.86% 167.72% 134.55% 129.43% 133.10% 100.00%
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 80 80 7 7 7 - - -
  YoY % 0.00% 900.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 1,000.12% 100.00% 100.00% 100.00% - -
Div Payout % 5.48 % 1.45 % 0.16 % 0.21 % 0.11 % - % - % -
  YoY % 277.93% 806.25% -23.81% 90.91% 0.00% 0.00% -
  Horiz. % 4,981.82% 1,318.18% 145.45% 190.91% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.43 % 4.28 % 4.13 % 3.85 % 7.54 % 1.79 % 1.70 % -2.84%
  YoY % -66.59% 3.63% 7.27% -48.94% 321.23% 5.29% -
  Horiz. % 84.12% 251.76% 242.94% 226.47% 443.53% 105.29% 100.00%
ROE 1.66 % 6.32 % 6.26 % 4.93 % 9.55 % 2.59 % 1.82 % -1.52%
  YoY % -73.73% 0.96% 26.98% -48.38% 268.73% 42.31% -
  Horiz. % 91.21% 347.25% 343.96% 270.88% 524.73% 142.31% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 122.25 148.91 147.67 118.12 118.16 114.40 85.87 6.06%
  YoY % -17.90% 0.84% 25.02% -0.03% 3.29% 33.22% -
  Horiz. % 142.37% 173.41% 171.97% 137.56% 137.60% 133.22% 100.00%
EPS 1.80 6.90 6.40 4.70 8.90 2.10 1.50 3.08%
  YoY % -73.91% 7.81% 36.17% -47.19% 323.81% 40.00% -
  Horiz. % 120.00% 460.00% 426.67% 313.33% 593.33% 140.00% 100.00%
DPS 0.10 0.10 0.01 0.01 0.01 0.00 0.00 -
  YoY % 0.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 1,000.00% 100.00% 100.00% 100.00% - -
NAPS 1.1000 1.0900 1.0300 0.9600 0.9300 0.8100 0.8000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.76 71.57 70.98 56.77 56.79 54.99 41.27 6.06%
  YoY % -17.90% 0.83% 25.03% -0.04% 3.27% 33.24% -
  Horiz. % 142.38% 173.42% 171.99% 137.56% 137.61% 133.24% 100.00%
EPS 0.88 3.31 3.10 2.27 4.27 1.01 0.70 3.89%
  YoY % -73.41% 6.77% 36.56% -46.84% 322.77% 44.29% -
  Horiz. % 125.71% 472.86% 442.86% 324.29% 610.00% 144.29% 100.00%
DPS 0.05 0.05 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 0.5287 0.5239 0.4951 0.4614 0.4470 0.3893 0.3845 5.45%
  YoY % 0.92% 5.82% 7.30% 3.22% 14.82% 1.25% -
  Horiz. % 137.50% 136.25% 128.76% 120.00% 116.25% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9400 0.4950 0.5200 0.4750 0.5250 0.3000 0.2400 -
P/RPS 0.77 0.33 0.35 0.40 0.44 0.26 0.28 18.36%
  YoY % 133.33% -5.71% -12.50% -9.09% 69.23% -7.14% -
  Horiz. % 275.00% 117.86% 125.00% 142.86% 157.14% 92.86% 100.00%
P/EPS 51.51 7.18 8.06 10.04 5.91 14.28 16.48 20.91%
  YoY % 617.41% -10.92% -19.72% 69.88% -58.61% -13.35% -
  Horiz. % 312.56% 43.57% 48.91% 60.92% 35.86% 86.65% 100.00%
EY 1.94 13.93 12.40 9.96 16.91 7.00 6.07 -17.31%
  YoY % -86.07% 12.34% 24.50% -41.10% 141.57% 15.32% -
  Horiz. % 31.96% 229.49% 204.28% 164.09% 278.58% 115.32% 100.00%
DY 0.11 0.20 0.02 0.02 0.02 0.00 0.00 -
  YoY % -45.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 550.00% 1,000.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.85 0.45 0.50 0.49 0.56 0.37 0.30 18.95%
  YoY % 88.89% -10.00% 2.04% -12.50% 51.35% 23.33% -
  Horiz. % 283.33% 150.00% 166.67% 163.33% 186.67% 123.33% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 01/06/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.8150 0.4850 0.5450 0.5100 0.5600 0.3050 0.2200 -
P/RPS 0.67 0.33 0.37 0.43 0.47 0.27 0.26 17.08%
  YoY % 103.03% -10.81% -13.95% -8.51% 74.07% 3.85% -
  Horiz. % 257.69% 126.92% 142.31% 165.38% 180.77% 103.85% 100.00%
P/EPS 44.66 7.04 8.45 10.78 6.31 14.52 15.11 19.79%
  YoY % 534.38% -16.69% -21.61% 70.84% -56.54% -3.90% -
  Horiz. % 295.57% 46.59% 55.92% 71.34% 41.76% 96.10% 100.00%
EY 2.24 14.21 11.83 9.28 15.86 6.89 6.62 -16.52%
  YoY % -84.24% 20.12% 27.48% -41.49% 130.19% 4.08% -
  Horiz. % 33.84% 214.65% 178.70% 140.18% 239.58% 104.08% 100.00%
DY 0.12 0.21 0.02 0.02 0.02 0.00 0.00 -
  YoY % -42.86% 950.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 1,050.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.74 0.44 0.53 0.53 0.60 0.38 0.28 17.57%
  YoY % 68.18% -16.98% 0.00% -11.67% 57.89% 35.71% -
  Horiz. % 264.29% 157.14% 189.29% 189.29% 214.29% 135.71% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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