Highlights

[CAELY] YoY Quarter Result on 2015-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -31.42%    YoY -     -45.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 19,830 21,633 27,735 25,696 18,243 23,097 21,122 -1.05%
  YoY % -8.33% -22.00% 7.94% 40.85% -21.02% 9.35% -
  Horiz. % 93.88% 102.42% 131.31% 121.66% 86.37% 109.35% 100.00%
PBT 350 633 2,355 1,281 2,168 2,808 190 10.71%
  YoY % -44.71% -73.12% 83.84% -40.91% -22.79% 1,377.89% -
  Horiz. % 184.21% 333.16% 1,239.47% 674.21% 1,141.05% 1,477.89% 100.00%
Tax -260 -227 -649 -397 -532 -420 57 -
  YoY % -14.54% 65.02% -63.48% 25.38% -26.67% -836.84% -
  Horiz. % -456.14% -398.25% -1,138.60% -696.49% -933.33% -736.84% 100.00%
NP 90 406 1,706 884 1,636 2,388 247 -15.48%
  YoY % -77.83% -76.20% 92.99% -45.97% -31.49% 866.80% -
  Horiz. % 36.44% 164.37% 690.69% 357.89% 662.35% 966.80% 100.00%
NP to SH 109 421 1,754 910 1,656 2,423 247 -12.74%
  YoY % -74.11% -76.00% 92.75% -45.05% -31.65% 880.97% -
  Horiz. % 44.13% 170.45% 710.12% 368.42% 670.45% 980.97% 100.00%
Tax Rate 74.29 % 35.86 % 27.56 % 30.99 % 24.54 % 14.96 % -30.00 % -
  YoY % 107.17% 30.12% -11.07% 26.28% 64.04% 149.87% -
  Horiz. % -247.63% -119.53% -91.87% -103.30% -81.80% -49.87% 100.00%
Total Cost 19,740 21,227 26,029 24,812 16,607 20,709 20,875 -0.93%
  YoY % -7.01% -18.45% 4.90% 49.41% -19.81% -0.80% -
  Horiz. % 94.56% 101.69% 124.69% 118.86% 79.55% 99.20% 100.00%
Net Worth 87,200 87,200 84,799 77,600 75,999 67,199 64,000 5.29%
  YoY % 0.00% 2.83% 9.28% 2.11% 13.10% 5.00% -
  Horiz. % 136.25% 136.25% 132.50% 121.25% 118.75% 105.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 800 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 733.95 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 87,200 87,200 84,799 77,600 75,999 67,199 64,000 5.29%
  YoY % 0.00% 2.83% 9.28% 2.11% 13.10% 5.00% -
  Horiz. % 136.25% 136.25% 132.50% 121.25% 118.75% 105.00% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.45 % 1.88 % 6.15 % 3.44 % 8.97 % 10.34 % 1.17 % -14.72%
  YoY % -76.06% -69.43% 78.78% -61.65% -13.25% 783.76% -
  Horiz. % 38.46% 160.68% 525.64% 294.02% 766.67% 883.76% 100.00%
ROE 0.12 % 0.48 % 2.07 % 1.17 % 2.18 % 3.61 % 0.39 % -17.83%
  YoY % -75.00% -76.81% 76.92% -46.33% -39.61% 825.64% -
  Horiz. % 30.77% 123.08% 530.77% 300.00% 558.97% 925.64% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.79 27.04 34.67 32.12 22.80 28.87 26.40 -1.04%
  YoY % -8.32% -22.01% 7.94% 40.88% -21.03% 9.36% -
  Horiz. % 93.90% 102.42% 131.33% 121.67% 86.36% 109.36% 100.00%
EPS 0.13 0.50 2.20 1.10 2.00 3.00 0.30 -13.00%
  YoY % -74.00% -77.27% 100.00% -45.00% -33.33% 900.00% -
  Horiz. % 43.33% 166.67% 733.33% 366.67% 666.67% 1,000.00% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 1.0900 1.0900 1.0600 0.9700 0.9500 0.8400 0.8000 5.29%
  YoY % 0.00% 2.83% 9.28% 2.11% 13.10% 5.00% -
  Horiz. % 136.25% 136.25% 132.50% 121.25% 118.75% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,764
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.64 10.51 13.48 12.49 8.87 11.22 10.27 -1.05%
  YoY % -8.28% -22.03% 7.93% 40.81% -20.94% 9.25% -
  Horiz. % 93.87% 102.34% 131.26% 121.62% 86.37% 109.25% 100.00%
EPS 0.05 0.20 0.85 0.44 0.80 1.18 0.12 -13.57%
  YoY % -75.00% -76.47% 93.18% -45.00% -32.20% 883.33% -
  Horiz. % 41.67% 166.67% 708.33% 366.67% 666.67% 983.33% 100.00%
DPS 0.39 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. % 100.00% - - - - - -
NAPS 0.4238 0.4238 0.4121 0.3771 0.3694 0.3266 0.3110 5.29%
  YoY % 0.00% 2.84% 9.28% 2.08% 13.10% 5.02% -
  Horiz. % 136.27% 136.27% 132.51% 121.25% 118.78% 105.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8050 0.4750 0.5100 0.5050 0.5150 0.3000 0.2200 -
P/RPS 3.25 1.76 1.47 1.57 2.26 1.04 0.83 25.53%
  YoY % 84.66% 19.73% -6.37% -30.53% 117.31% 25.30% -
  Horiz. % 391.57% 212.05% 177.11% 189.16% 272.29% 125.30% 100.00%
P/EPS 590.83 90.26 23.26 44.40 24.88 9.91 71.26 42.24%
  YoY % 554.59% 288.05% -47.61% 78.46% 151.06% -86.09% -
  Horiz. % 829.12% 126.66% 32.64% 62.31% 34.91% 13.91% 100.00%
EY 0.17 1.11 4.30 2.25 4.02 10.10 1.40 -29.62%
  YoY % -84.68% -74.19% 91.11% -44.03% -60.20% 621.43% -
  Horiz. % 12.14% 79.29% 307.14% 160.71% 287.14% 721.43% 100.00%
DY 1.24 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. % 100.00% - - - - - -
P/NAPS 0.74 0.44 0.48 0.52 0.54 0.36 0.28 17.57%
  YoY % 68.18% -8.33% -7.69% -3.70% 50.00% 28.57% -
  Horiz. % 264.29% 157.14% 171.43% 185.71% 192.86% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 26/08/16 26/08/15 28/08/14 28/08/13 28/08/12 -
Price 1.2300 0.4550 0.5100 0.4750 0.5650 0.2800 0.3100 -
P/RPS 4.96 1.68 1.47 1.48 2.48 0.97 1.17 27.20%
  YoY % 195.24% 14.29% -0.68% -40.32% 155.67% -17.09% -
  Horiz. % 423.93% 143.59% 125.64% 126.50% 211.97% 82.91% 100.00%
P/EPS 902.75 86.46 23.26 41.76 27.29 9.24 100.40 44.18%
  YoY % 944.12% 271.71% -44.30% 53.02% 195.35% -90.80% -
  Horiz. % 899.15% 86.12% 23.17% 41.59% 27.18% 9.20% 100.00%
EY 0.11 1.16 4.30 2.39 3.66 10.82 1.00 -30.77%
  YoY % -90.52% -73.02% 79.92% -34.70% -66.17% 982.00% -
  Horiz. % 11.00% 116.00% 430.00% 239.00% 366.00% 1,082.00% 100.00%
DY 0.81 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. % 100.00% - - - - - -
P/NAPS 1.13 0.42 0.48 0.49 0.59 0.33 0.39 19.39%
  YoY % 169.05% -12.50% -2.04% -16.95% 78.79% -15.38% -
  Horiz. % 289.74% 107.69% 123.08% 125.64% 151.28% 84.62% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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