Highlights

[CAELY] YoY Quarter Result on 2013-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     271.63%    YoY -     880.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 27,735 25,696 18,243 23,097 21,122 13,006 13,501 12.74%
  YoY % 7.94% 40.85% -21.02% 9.35% 62.40% -3.67% -
  Horiz. % 205.43% 190.33% 135.12% 171.08% 156.45% 96.33% 100.00%
PBT 2,355 1,281 2,168 2,808 190 -2,341 -3,002 -
  YoY % 83.84% -40.91% -22.79% 1,377.89% 108.12% 22.02% -
  Horiz. % -78.45% -42.67% -72.22% -93.54% -6.33% 77.98% 100.00%
Tax -649 -397 -532 -420 57 33 0 -
  YoY % -63.48% 25.38% -26.67% -836.84% 72.73% 0.00% -
  Horiz. % -1,966.67% -1,203.03% -1,612.12% -1,272.73% 172.73% 100.00% -
NP 1,706 884 1,636 2,388 247 -2,308 -3,002 -
  YoY % 92.99% -45.97% -31.49% 866.80% 110.70% 23.12% -
  Horiz. % -56.83% -29.45% -54.50% -79.55% -8.23% 76.88% 100.00%
NP to SH 1,754 910 1,656 2,423 247 -2,308 -3,002 -
  YoY % 92.75% -45.05% -31.65% 880.97% 110.70% 23.12% -
  Horiz. % -58.43% -30.31% -55.16% -80.71% -8.23% 76.88% 100.00%
Tax Rate 27.56 % 30.99 % 24.54 % 14.96 % -30.00 % - % - % -
  YoY % -11.07% 26.28% 64.04% 149.87% 0.00% 0.00% -
  Horiz. % -91.87% -103.30% -81.80% -49.87% 100.00% - -
Total Cost 26,029 24,812 16,607 20,709 20,875 15,314 16,503 7.88%
  YoY % 4.90% 49.41% -19.81% -0.80% 36.31% -7.20% -
  Horiz. % 157.72% 150.35% 100.63% 125.49% 126.49% 92.80% 100.00%
Net Worth 84,799 77,600 75,999 67,199 64,000 58,097 69,339 3.41%
  YoY % 9.28% 2.11% 13.10% 5.00% 10.16% -16.21% -
  Horiz. % 122.30% 111.91% 109.61% 96.91% 92.30% 83.79% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 84,799 77,600 75,999 67,199 64,000 58,097 69,339 3.41%
  YoY % 9.28% 2.11% 13.10% 5.00% 10.16% -16.21% -
  Horiz. % 122.30% 111.91% 109.61% 96.91% 92.30% 83.79% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,586 81,576 -0.32%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.52% -2.44% -
  Horiz. % 98.07% 98.07% 98.07% 98.07% 98.07% 97.56% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.15 % 3.44 % 8.97 % 10.34 % 1.17 % -17.75 % -22.24 % -
  YoY % 78.78% -61.65% -13.25% 783.76% 106.59% 20.19% -
  Horiz. % -27.65% -15.47% -40.33% -46.49% -5.26% 79.81% 100.00%
ROE 2.07 % 1.17 % 2.18 % 3.61 % 0.39 % -3.97 % -4.33 % -
  YoY % 76.92% -46.33% -39.61% 825.64% 109.82% 8.31% -
  Horiz. % -47.81% -27.02% -50.35% -83.37% -9.01% 91.69% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.67 32.12 22.80 28.87 26.40 16.34 16.55 13.10%
  YoY % 7.94% 40.88% -21.03% 9.36% 61.57% -1.27% -
  Horiz. % 209.49% 194.08% 137.76% 174.44% 159.52% 98.73% 100.00%
EPS 2.20 1.10 2.00 3.00 0.30 -2.90 -3.68 -
  YoY % 100.00% -45.00% -33.33% 900.00% 110.34% 21.20% -
  Horiz. % -59.78% -29.89% -54.35% -81.52% -8.15% 78.80% 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 1.0600 0.9700 0.9500 0.8400 0.8000 0.7300 0.8500 3.74%
  YoY % 9.28% 2.11% 13.10% 5.00% 9.59% -14.12% -
  Horiz. % 124.71% 114.12% 111.76% 98.82% 94.12% 85.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.90 15.65 11.11 14.07 12.87 7.92 8.23 12.73%
  YoY % 7.99% 40.86% -21.04% 9.32% 62.50% -3.77% -
  Horiz. % 205.35% 190.16% 134.99% 170.96% 156.38% 96.23% 100.00%
EPS 1.07 0.55 1.01 1.48 0.15 -1.41 -1.83 -
  YoY % 94.55% -45.54% -31.76% 886.67% 110.64% 22.95% -
  Horiz. % -58.47% -30.05% -55.19% -80.87% -8.20% 77.05% 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 0.5166 0.4728 0.4630 0.4094 0.3899 0.3540 0.4224 3.41%
  YoY % 9.26% 2.12% 13.09% 5.00% 10.14% -16.19% -
  Horiz. % 122.30% 111.93% 109.61% 96.92% 92.31% 83.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5100 0.5050 0.5150 0.3000 0.2200 0.2150 0.2800 -
P/RPS 1.47 1.57 2.26 1.04 0.83 1.32 1.69 -2.30%
  YoY % -6.37% -30.53% 117.31% 25.30% -37.12% -21.89% -
  Horiz. % 86.98% 92.90% 133.73% 61.54% 49.11% 78.11% 100.00%
P/EPS 23.26 44.40 24.88 9.91 71.26 -7.41 -7.61 -
  YoY % -47.61% 78.46% 151.06% -86.09% 1,061.67% 2.63% -
  Horiz. % -305.65% -583.44% -326.94% -130.22% -936.40% 97.37% 100.00%
EY 4.30 2.25 4.02 10.10 1.40 -13.49 -13.14 -
  YoY % 91.11% -44.03% -60.20% 621.43% 110.38% -2.66% -
  Horiz. % -32.72% -17.12% -30.59% -76.86% -10.65% 102.66% 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 0.48 0.52 0.54 0.36 0.28 0.29 0.33 6.44%
  YoY % -7.69% -3.70% 50.00% 28.57% -3.45% -12.12% -
  Horiz. % 145.45% 157.58% 163.64% 109.09% 84.85% 87.88% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 26/08/15 28/08/14 28/08/13 28/08/12 24/08/11 30/08/10 -
Price 0.5100 0.4750 0.5650 0.2800 0.3100 0.2000 0.2800 -
P/RPS 1.47 1.48 2.48 0.97 1.17 1.22 1.69 -2.30%
  YoY % -0.68% -40.32% 155.67% -17.09% -4.10% -27.81% -
  Horiz. % 86.98% 87.57% 146.75% 57.40% 69.23% 72.19% 100.00%
P/EPS 23.26 41.76 27.29 9.24 100.40 -6.90 -7.61 -
  YoY % -44.30% 53.02% 195.35% -90.80% 1,555.07% 9.33% -
  Horiz. % -305.65% -548.75% -358.61% -121.42% -1,319.32% 90.67% 100.00%
EY 4.30 2.39 3.66 10.82 1.00 -14.50 -13.14 -
  YoY % 79.92% -34.70% -66.17% 982.00% 106.90% -10.35% -
  Horiz. % -32.72% -18.19% -27.85% -82.34% -7.61% 110.35% 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 0.48 0.49 0.59 0.33 0.39 0.27 0.33 6.44%
  YoY % -2.04% -16.95% 78.79% -15.38% 44.44% -18.18% -
  Horiz. % 145.45% 148.48% 178.79% 100.00% 118.18% 81.82% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers