Highlights

[CAELY] YoY Quarter Result on 2016-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     348.09%    YoY -     92.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 18,032 19,830 21,633 27,735 25,696 18,243 23,097 -4.04%
  YoY % -9.07% -8.33% -22.00% 7.94% 40.85% -21.02% -
  Horiz. % 78.07% 85.86% 93.66% 120.08% 111.25% 78.98% 100.00%
PBT 453 350 633 2,355 1,281 2,168 2,808 -26.21%
  YoY % 29.43% -44.71% -73.12% 83.84% -40.91% -22.79% -
  Horiz. % 16.13% 12.46% 22.54% 83.87% 45.62% 77.21% 100.00%
Tax -339 -260 -227 -649 -397 -532 -420 -3.51%
  YoY % -30.38% -14.54% 65.02% -63.48% 25.38% -26.67% -
  Horiz. % 80.71% 61.90% 54.05% 154.52% 94.52% 126.67% 100.00%
NP 114 90 406 1,706 884 1,636 2,388 -39.76%
  YoY % 26.67% -77.83% -76.20% 92.99% -45.97% -31.49% -
  Horiz. % 4.77% 3.77% 17.00% 71.44% 37.02% 68.51% 100.00%
NP to SH 158 109 421 1,754 910 1,656 2,423 -36.54%
  YoY % 44.95% -74.11% -76.00% 92.75% -45.05% -31.65% -
  Horiz. % 6.52% 4.50% 17.38% 72.39% 37.56% 68.35% 100.00%
Tax Rate 74.83 % 74.29 % 35.86 % 27.56 % 30.99 % 24.54 % 14.96 % 30.76%
  YoY % 0.73% 107.17% 30.12% -11.07% 26.28% 64.04% -
  Horiz. % 500.20% 496.59% 239.71% 184.22% 207.15% 164.04% 100.00%
Total Cost 17,918 19,740 21,227 26,029 24,812 16,607 20,709 -2.38%
  YoY % -9.23% -7.01% -18.45% 4.90% 49.41% -19.81% -
  Horiz. % 86.52% 95.32% 102.50% 125.69% 119.81% 80.19% 100.00%
Net Worth 88,348 87,200 87,200 84,799 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 800 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 733.95 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 88,348 87,200 87,200 84,799 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
NOSH 163,608 80,000 80,000 80,000 80,000 80,000 80,000 12.66%
  YoY % 104.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.51% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.63 % 0.45 % 1.88 % 6.15 % 3.44 % 8.97 % 10.34 % -37.26%
  YoY % 40.00% -76.06% -69.43% 78.78% -61.65% -13.25% -
  Horiz. % 6.09% 4.35% 18.18% 59.48% 33.27% 86.75% 100.00%
ROE 0.18 % 0.12 % 0.48 % 2.07 % 1.17 % 2.18 % 3.61 % -39.32%
  YoY % 50.00% -75.00% -76.81% 76.92% -46.33% -39.61% -
  Horiz. % 4.99% 3.32% 13.30% 57.34% 32.41% 60.39% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.02 24.79 27.04 34.67 32.12 22.80 28.87 -14.82%
  YoY % -55.55% -8.32% -22.01% 7.94% 40.88% -21.03% -
  Horiz. % 38.17% 85.87% 93.66% 120.09% 111.26% 78.97% 100.00%
EPS 0.10 0.13 0.50 2.20 1.10 2.00 3.00 -43.26%
  YoY % -23.08% -74.00% -77.27% 100.00% -45.00% -33.33% -
  Horiz. % 3.33% 4.33% 16.67% 73.33% 36.67% 66.67% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5400 1.0900 1.0900 1.0600 0.9700 0.9500 0.8400 -7.10%
  YoY % -50.46% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 64.29% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.96 12.06 13.15 16.86 15.62 11.09 14.04 -4.04%
  YoY % -9.12% -8.29% -22.00% 7.94% 40.85% -21.01% -
  Horiz. % 78.06% 85.90% 93.66% 120.09% 111.25% 78.99% 100.00%
EPS 0.10 0.07 0.26 1.07 0.55 1.01 1.47 -36.09%
  YoY % 42.86% -73.08% -75.70% 94.55% -45.54% -31.29% -
  Horiz. % 6.80% 4.76% 17.69% 72.79% 37.41% 68.71% 100.00%
DPS 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5372 0.5302 0.5302 0.5156 0.4719 0.4621 0.4086 4.66%
  YoY % 1.32% 0.00% 2.83% 9.26% 2.12% 13.09% -
  Horiz. % 131.47% 129.76% 129.76% 126.19% 115.49% 113.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4100 0.8050 0.4750 0.5100 0.5050 0.5150 0.3000 -
P/RPS 3.72 3.25 1.76 1.47 1.57 2.26 1.04 23.65%
  YoY % 14.46% 84.66% 19.73% -6.37% -30.53% 117.31% -
  Horiz. % 357.69% 312.50% 169.23% 141.35% 150.96% 217.31% 100.00%
P/EPS 424.55 590.83 90.26 23.26 44.40 24.88 9.91 87.00%
  YoY % -28.14% 554.59% 288.05% -47.61% 78.46% 151.06% -
  Horiz. % 4,284.06% 5,961.96% 910.80% 234.71% 448.03% 251.06% 100.00%
EY 0.24 0.17 1.11 4.30 2.25 4.02 10.10 -46.37%
  YoY % 41.18% -84.68% -74.19% 91.11% -44.03% -60.20% -
  Horiz. % 2.38% 1.68% 10.99% 42.57% 22.28% 39.80% 100.00%
DY 0.00 1.24 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.76 0.74 0.44 0.48 0.52 0.54 0.36 13.26%
  YoY % 2.70% 68.18% -8.33% -7.69% -3.70% 50.00% -
  Horiz. % 211.11% 205.56% 122.22% 133.33% 144.44% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 29/08/17 26/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.3550 1.2300 0.4550 0.5100 0.4750 0.5650 0.2800 -
P/RPS 3.22 4.96 1.68 1.47 1.48 2.48 0.97 22.13%
  YoY % -35.08% 195.24% 14.29% -0.68% -40.32% 155.67% -
  Horiz. % 331.96% 511.34% 173.20% 151.55% 152.58% 255.67% 100.00%
P/EPS 367.60 902.75 86.46 23.26 41.76 27.29 9.24 84.71%
  YoY % -59.28% 944.12% 271.71% -44.30% 53.02% 195.35% -
  Horiz. % 3,978.35% 9,770.02% 935.71% 251.73% 451.95% 295.35% 100.00%
EY 0.27 0.11 1.16 4.30 2.39 3.66 10.82 -45.93%
  YoY % 145.45% -90.52% -73.02% 79.92% -34.70% -66.17% -
  Horiz. % 2.50% 1.02% 10.72% 39.74% 22.09% 33.83% 100.00%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.66 1.13 0.42 0.48 0.49 0.59 0.33 12.24%
  YoY % -41.59% 169.05% -12.50% -2.04% -16.95% 78.79% -
  Horiz. % 200.00% 342.42% 127.27% 145.45% 148.48% 178.79% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers