Highlights

[CAELY] YoY Cumulative Quarter Result on 2016-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     19.95%    YoY -     -19.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 49,735 60,198 68,854 95,686 89,565 67,381 74,536 -6.52%
  YoY % -17.38% -12.57% -28.04% 6.83% 32.92% -9.60% -
  Horiz. % 66.73% 80.76% 92.38% 128.38% 120.16% 90.40% 100.00%
PBT -3,261 1,434 2,122 5,872 7,908 3,100 6,283 -
  YoY % -327.41% -32.42% -63.86% -25.75% 155.10% -50.66% -
  Horiz. % -51.90% 22.82% 33.77% 93.46% 125.86% 49.34% 100.00%
Tax -27 -1,030 -864 -1,387 -2,158 -762 -327 -34.00%
  YoY % 97.38% -19.21% 37.71% 35.73% -183.20% -133.03% -
  Horiz. % 8.26% 314.98% 264.22% 424.16% 659.94% 233.03% 100.00%
NP -3,288 404 1,258 4,485 5,750 2,338 5,956 -
  YoY % -913.86% -67.89% -71.95% -22.00% 145.94% -60.75% -
  Horiz. % -55.20% 6.78% 21.12% 75.30% 96.54% 39.25% 100.00%
NP to SH -3,209 445 1,309 4,725 5,868 2,459 6,117 -
  YoY % -821.12% -66.00% -72.30% -19.48% 138.63% -59.80% -
  Horiz. % -52.46% 7.27% 21.40% 77.24% 95.93% 40.20% 100.00%
Tax Rate - % 71.83 % 40.72 % 23.62 % 27.29 % 24.58 % 5.20 % -
  YoY % 0.00% 76.40% 72.40% -13.45% 11.03% 372.69% -
  Horiz. % 0.00% 1,381.35% 783.08% 454.23% 524.81% 472.69% 100.00%
Total Cost 53,023 59,794 67,596 91,201 83,815 65,043 68,580 -4.20%
  YoY % -11.32% -11.54% -25.88% 8.81% 28.86% -5.16% -
  Horiz. % 77.32% 87.19% 98.57% 132.98% 122.21% 94.84% 100.00%
Net Worth 85,136 87,489 87,200 86,400 83,999 75,199 71,199 3.02%
  YoY % -2.69% 0.33% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 119.57% 122.88% 122.47% 121.35% 117.98% 105.62% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 85,136 87,489 87,200 86,400 83,999 75,199 71,199 3.02%
  YoY % -2.69% 0.33% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 119.57% 122.88% 122.47% 121.35% 117.98% 105.62% 100.00%
NOSH 163,724 81,009 80,000 80,000 80,000 80,000 80,000 12.67%
  YoY % 102.11% 1.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.66% 101.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -6.61 % 0.67 % 1.83 % 4.69 % 6.42 % 3.47 % 7.99 % -
  YoY % -1,086.57% -63.39% -60.98% -26.95% 85.01% -56.57% -
  Horiz. % -82.73% 8.39% 22.90% 58.70% 80.35% 43.43% 100.00%
ROE -3.77 % 0.51 % 1.50 % 5.47 % 6.99 % 3.27 % 8.59 % -
  YoY % -839.22% -66.00% -72.58% -21.75% 113.76% -61.93% -
  Horiz. % -43.89% 5.94% 17.46% 63.68% 81.37% 38.07% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.38 74.31 86.07 119.61 111.96 84.23 93.17 -17.03%
  YoY % -59.12% -13.66% -28.04% 6.83% 32.92% -9.60% -
  Horiz. % 32.61% 79.76% 92.38% 128.38% 120.17% 90.40% 100.00%
EPS -1.96 0.55 1.60 5.90 7.30 3.10 7.40 -
  YoY % -456.36% -65.62% -72.88% -19.18% 135.48% -58.11% -
  Horiz. % -26.49% 7.43% 21.62% 79.73% 98.65% 41.89% 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 0.5200 1.0800 1.0900 1.0800 1.0500 0.9400 0.8900 -8.56%
  YoY % -51.85% -0.92% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 58.43% 121.35% 122.47% 121.35% 117.98% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,682
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.02 36.33 41.56 57.75 54.06 40.67 44.99 -6.52%
  YoY % -17.37% -12.58% -28.03% 6.83% 32.92% -9.60% -
  Horiz. % 66.73% 80.75% 92.38% 128.36% 120.16% 90.40% 100.00%
EPS -1.94 0.27 0.79 2.85 3.54 1.48 3.69 -
  YoY % -818.52% -65.82% -72.28% -19.49% 139.19% -59.89% -
  Horiz. % -52.57% 7.32% 21.41% 77.24% 95.93% 40.11% 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 0.5139 0.5281 0.5263 0.5215 0.5070 0.4539 0.4297 3.03%
  YoY % -2.69% 0.34% 0.92% 2.86% 11.70% 5.63% -
  Horiz. % 119.60% 122.90% 122.48% 121.36% 117.99% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4550 1.0800 0.8300 0.4850 0.5400 0.4150 0.4300 -
P/RPS 1.50 1.45 0.96 0.41 0.48 0.49 0.46 21.76%
  YoY % 3.45% 51.04% 134.15% -14.58% -2.04% 6.52% -
  Horiz. % 326.09% 315.22% 208.70% 89.13% 104.35% 106.52% 100.00%
P/EPS -23.21 196.61 50.73 8.21 7.36 13.50 5.62 -
  YoY % -111.81% 287.56% 517.90% 11.55% -45.48% 140.21% -
  Horiz. % -412.99% 3,498.40% 902.67% 146.09% 130.96% 240.21% 100.00%
EY -4.31 0.51 1.97 12.18 13.58 7.41 17.78 -
  YoY % -945.10% -74.11% -83.83% -10.31% 83.27% -58.32% -
  Horiz. % -24.24% 2.87% 11.08% 68.50% 76.38% 41.68% 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 0.88 1.00 0.76 0.45 0.51 0.44 0.48 10.63%
  YoY % -12.00% 31.58% 68.89% -11.76% 15.91% -8.33% -
  Horiz. % 183.33% 208.33% 158.33% 93.75% 106.25% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 20/02/19 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 -
Price 0.4000 1.0200 1.1000 0.5200 0.5200 0.4800 0.5300 -
P/RPS 1.32 1.37 1.28 0.43 0.46 0.57 0.57 15.02%
  YoY % -3.65% 7.03% 197.67% -6.52% -19.30% 0.00% -
  Horiz. % 231.58% 240.35% 224.56% 75.44% 80.70% 100.00% 100.00%
P/EPS -20.41 185.68 67.23 8.80 7.09 15.62 6.93 -
  YoY % -110.99% 176.19% 663.98% 24.12% -54.61% 125.40% -
  Horiz. % -294.52% 2,679.36% 970.13% 126.98% 102.31% 225.40% 100.00%
EY -4.90 0.54 1.49 11.36 14.11 6.40 14.43 -
  YoY % -1,007.41% -63.76% -86.88% -19.49% 120.47% -55.65% -
  Horiz. % -33.96% 3.74% 10.33% 78.72% 97.78% 44.35% 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 0.77 0.94 1.01 0.48 0.50 0.51 0.60 4.24%
  YoY % -18.09% -6.93% 110.42% -4.00% -1.96% -15.00% -
  Horiz. % 128.33% 156.67% 168.33% 80.00% 83.33% 85.00% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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