Highlights

[CAELY] YoY Cumulative 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 -     53.97%    YoY -     -46.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 - 206,064
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.46 57.81 57.33 45.86 45.87 44.41 33.34 6.06%
  YoY % -17.90% 0.84% 25.01% -0.02% 3.29% 33.20% -
  Horiz. % 142.35% 173.40% 171.96% 137.55% 137.58% 133.20% 100.00%
EPS 0.71 2.68 2.50 1.84 3.45 0.82 0.57 3.73%
  YoY % -73.51% 7.20% 35.87% -46.67% 320.73% 43.86% -
  Horiz. % 124.56% 470.18% 438.60% 322.81% 605.26% 143.86% 100.00%
DPS 0.04 0.04 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 0.4271 0.4232 0.3999 0.3727 0.3611 0.3145 0.3106 5.45%
  YoY % 0.92% 5.83% 7.30% 3.21% 14.82% 1.26% -
  Horiz. % 137.51% 136.25% 128.75% 119.99% 116.26% 101.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS