Highlights

[CAELY] YoY Cumulative Quarter Result on 2013-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     63.36%    YoY -     44.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 118,135 94,496 94,531 91,522 68,693 57,652 88,119 5.00%
  YoY % 25.02% -0.04% 3.29% 33.23% 19.15% -34.57% -
  Horiz. % 134.06% 107.24% 107.28% 103.86% 77.95% 65.43% 100.00%
PBT 7,534 5,014 4,811 2,125 3,365 -11,614 3,046 16.28%
  YoY % 50.26% 4.22% 126.40% -36.85% 128.97% -481.29% -
  Horiz. % 247.34% 164.61% 157.94% 69.76% 110.47% -381.29% 100.00%
Tax -2,656 -1,377 2,319 -484 -2,200 1,357 -2,170 3.42%
  YoY % -92.88% -159.38% 579.13% 78.00% -262.12% 162.53% -
  Horiz. % 122.40% 63.46% -106.87% 22.30% 101.38% -62.53% 100.00%
NP 4,878 3,637 7,130 1,641 1,165 -10,257 876 33.10%
  YoY % 34.12% -48.99% 334.49% 40.86% 111.36% -1,270.89% -
  Horiz. % 556.85% 415.18% 813.93% 187.33% 132.99% -1,170.89% 100.00%
NP to SH 5,159 3,786 7,104 1,681 1,165 -10,257 876 34.35%
  YoY % 36.27% -46.71% 322.61% 44.29% 111.36% -1,270.89% -
  Horiz. % 588.93% 432.19% 810.96% 191.89% 132.99% -1,170.89% 100.00%
Tax Rate 35.25 % 27.46 % -48.20 % 22.78 % 65.38 % - % 71.24 % -11.06%
  YoY % 28.37% 156.97% -311.59% -65.16% 0.00% 0.00% -
  Horiz. % 49.48% 38.55% -67.66% 31.98% 91.77% 0.00% 100.00%
Total Cost 113,257 90,859 87,401 89,881 67,528 67,909 87,243 4.44%
  YoY % 24.65% 3.96% -2.76% 33.10% -0.56% -22.16% -
  Horiz. % 129.82% 104.14% 100.18% 103.02% 77.40% 77.84% 100.00%
Net Worth 82,399 76,799 74,400 64,800 64,000 60,560 69,593 2.85%
  YoY % 7.29% 3.23% 14.81% 1.25% 5.68% -12.98% -
  Horiz. % 118.40% 110.36% 106.91% 93.11% 91.96% 87.02% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7 7 7 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 0.16 % 0.21 % 0.11 % - % - % - % - % -
  YoY % -23.81% 90.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.45% 190.91% 100.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 82,399 76,799 74,400 64,800 64,000 60,560 69,593 2.85%
  YoY % 7.29% 3.23% 14.81% 1.25% 5.68% -12.98% -
  Horiz. % 118.40% 110.36% 106.91% 93.11% 91.96% 87.02% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,685 79,083 0.19%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.39% 0.76% -
  Horiz. % 101.16% 101.16% 101.16% 101.16% 101.16% 100.76% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.13 % 3.85 % 7.54 % 1.79 % 1.70 % -17.79 % 0.99 % 26.85%
  YoY % 7.27% -48.94% 321.23% 5.29% 109.56% -1,896.97% -
  Horiz. % 417.17% 388.89% 761.62% 180.81% 171.72% -1,796.97% 100.00%
ROE 6.26 % 4.93 % 9.55 % 2.59 % 1.82 % -16.94 % 1.26 % 30.60%
  YoY % 26.98% -48.38% 268.73% 42.31% 110.74% -1,444.44% -
  Horiz. % 496.83% 391.27% 757.94% 205.56% 144.44% -1,344.44% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 147.67 118.12 118.16 114.40 85.87 72.35 111.43 4.80%
  YoY % 25.02% -0.03% 3.29% 33.22% 18.69% -35.07% -
  Horiz. % 132.52% 106.00% 106.04% 102.67% 77.06% 64.93% 100.00%
EPS 6.40 4.70 8.90 2.10 1.50 -12.80 1.10 34.08%
  YoY % 36.17% -47.19% 323.81% 40.00% 111.72% -1,263.64% -
  Horiz. % 581.82% 427.27% 809.09% 190.91% 136.36% -1,163.64% 100.00%
DPS 0.01 0.01 0.01 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% 100.00% - - - -
NAPS 1.0300 0.9600 0.9300 0.8100 0.8000 0.7600 0.8800 2.66%
  YoY % 7.29% 3.23% 14.81% 1.25% 5.26% -13.64% -
  Horiz. % 117.05% 109.09% 105.68% 92.05% 90.91% 86.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,764
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.41 45.92 45.94 44.48 33.38 28.02 42.83 5.00%
  YoY % 25.02% -0.04% 3.28% 33.25% 19.13% -34.58% -
  Horiz. % 134.04% 107.21% 107.26% 103.85% 77.94% 65.42% 100.00%
EPS 2.51 1.84 3.45 0.82 0.57 -4.98 0.43 34.15%
  YoY % 36.41% -46.67% 320.73% 43.86% 111.45% -1,258.14% -
  Horiz. % 583.72% 427.91% 802.33% 190.70% 132.56% -1,158.14% 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 0.4005 0.3732 0.3616 0.3149 0.3110 0.2943 0.3382 2.86%
  YoY % 7.32% 3.21% 14.83% 1.25% 5.67% -12.98% -
  Horiz. % 118.42% 110.35% 106.92% 93.11% 91.96% 87.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5200 0.4750 0.5250 0.3000 0.2400 0.2500 0.3100 -
P/RPS 0.35 0.40 0.44 0.26 0.28 0.35 0.28 3.79%
  YoY % -12.50% -9.09% 69.23% -7.14% -20.00% 25.00% -
  Horiz. % 125.00% 142.86% 157.14% 92.86% 100.00% 125.00% 100.00%
P/EPS 8.06 10.04 5.91 14.28 16.48 -1.94 27.99 -18.72%
  YoY % -19.72% 69.88% -58.61% -13.35% 949.48% -106.93% -
  Horiz. % 28.80% 35.87% 21.11% 51.02% 58.88% -6.93% 100.00%
EY 12.40 9.96 16.91 7.00 6.07 -51.49 3.57 23.04%
  YoY % 24.50% -41.10% 141.57% 15.32% 111.79% -1,542.30% -
  Horiz. % 347.34% 278.99% 473.67% 196.08% 170.03% -1,442.30% 100.00%
DY 0.02 0.02 0.02 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% 100.00% - - - -
P/NAPS 0.50 0.49 0.56 0.37 0.30 0.33 0.35 6.12%
  YoY % 2.04% -12.50% 51.35% 23.33% -9.09% -5.71% -
  Horiz. % 142.86% 140.00% 160.00% 105.71% 85.71% 94.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.5450 0.5100 0.5600 0.3050 0.2200 0.2200 0.2800 -
P/RPS 0.37 0.43 0.47 0.27 0.26 0.30 0.25 6.75%
  YoY % -13.95% -8.51% 74.07% 3.85% -13.33% 20.00% -
  Horiz. % 148.00% 172.00% 188.00% 108.00% 104.00% 120.00% 100.00%
P/EPS 8.45 10.78 6.31 14.52 15.11 -1.71 25.28 -16.68%
  YoY % -21.61% 70.84% -56.54% -3.90% 983.63% -106.76% -
  Horiz. % 33.43% 42.64% 24.96% 57.44% 59.77% -6.76% 100.00%
EY 11.83 9.28 15.86 6.89 6.62 -58.51 3.96 19.99%
  YoY % 27.48% -41.49% 130.19% 4.08% 111.31% -1,577.53% -
  Horiz. % 298.74% 234.34% 400.51% 173.99% 167.17% -1,477.53% 100.00%
DY 0.02 0.02 0.02 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% 100.00% - - - -
P/NAPS 0.53 0.53 0.60 0.38 0.28 0.29 0.32 8.76%
  YoY % 0.00% -11.67% 57.89% 35.71% -3.45% -9.38% -
  Horiz. % 165.62% 165.62% 187.50% 118.75% 87.50% 90.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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