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 - 178,135
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.12 11.13 12.14 15.57 14.42 10.24 12.97 -4.05%
  YoY % -9.07% -8.32% -22.03% 7.98% 40.82% -21.05% -
  Horiz. % 78.03% 85.81% 93.60% 120.05% 111.18% 78.95% 100.00%
EPS 0.09 0.06 0.24 0.98 0.51 0.93 1.36 -36.39%
  YoY % 50.00% -75.00% -75.51% 92.16% -45.16% -31.62% -
  Horiz. % 6.62% 4.41% 17.65% 72.06% 37.50% 68.38% 100.00%
DPS 0.00 0.45 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 0.4960 0.4895 0.4895 0.4760 0.4356 0.4266 0.3772 4.67%
  YoY % 1.33% 0.00% 2.84% 9.27% 2.11% 13.10% -
  Horiz. % 131.50% 129.77% 129.77% 126.19% 115.48% 113.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

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