Highlights

[CAELY] YoY Quarter Result on 2015-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     103.74%    YoY -     1,498.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,266 21,243 29,159 26,593 22,218 26,219 22,729 -1.10%
  YoY % 0.11% -27.15% 9.65% 19.69% -15.26% 15.35% -
  Horiz. % 93.56% 93.46% 128.29% 117.00% 97.75% 115.35% 100.00%
PBT 993 -136 2,871 2,797 -69 2,189 576 9.50%
  YoY % 830.15% -104.74% 2.65% 4,153.62% -103.15% 280.03% -
  Horiz. % 172.40% -23.61% 498.44% 485.59% -11.98% 380.03% 100.00%
Tax -425 -101 -721 -971 142 -95 -150 18.95%
  YoY % -320.79% 85.99% 25.75% -783.80% 249.47% 36.67% -
  Horiz. % 283.33% 67.33% 480.67% 647.33% -94.67% 63.33% 100.00%
NP 568 -237 2,150 1,826 73 2,094 426 4.91%
  YoY % 339.66% -111.02% 17.74% 2,401.37% -96.51% 391.55% -
  Horiz. % 133.33% -55.63% 504.69% 428.64% 17.14% 491.55% 100.00%
NP to SH 560 -234 2,185 1,854 116 2,143 426 4.66%
  YoY % 339.32% -110.71% 17.85% 1,498.28% -94.59% 403.05% -
  Horiz. % 131.46% -54.93% 512.91% 435.21% 27.23% 503.05% 100.00%
Tax Rate 42.80 % - % 25.11 % 34.72 % - % 4.34 % 26.04 % 8.63%
  YoY % 0.00% 0.00% -27.68% 0.00% 0.00% -83.33% -
  Horiz. % 164.36% 0.00% 96.43% 133.33% 0.00% 16.67% 100.00%
Total Cost 20,698 21,480 27,009 24,767 22,145 24,125 22,303 -1.24%
  YoY % -3.64% -20.47% 9.05% 11.84% -8.21% 8.17% -
  Horiz. % 92.80% 96.31% 121.10% 111.05% 99.29% 108.17% 100.00%
Net Worth 89,107 87,200 86,400 79,200 75,999 69,600 64,000 5.67%
  YoY % 2.19% 0.93% 9.09% 4.21% 9.20% 8.75% -
  Horiz. % 139.23% 136.25% 135.00% 123.75% 118.75% 108.75% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 89,107 87,200 86,400 79,200 75,999 69,600 64,000 5.67%
  YoY % 2.19% 0.93% 9.09% 4.21% 9.20% 8.75% -
  Horiz. % 139.23% 136.25% 135.00% 123.75% 118.75% 108.75% 100.00%
NOSH 81,006 80,000 80,000 80,000 80,000 80,000 80,000 0.21%
  YoY % 1.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.67 % -1.12 % 7.37 % 6.87 % 0.33 % 7.99 % 1.87 % 6.11%
  YoY % 338.39% -115.20% 7.28% 1,981.82% -95.87% 327.27% -
  Horiz. % 142.78% -59.89% 394.12% 367.38% 17.65% 427.27% 100.00%
ROE 0.63 % -0.27 % 2.53 % 2.34 % 0.15 % 3.08 % 0.67 % -1.02%
  YoY % 333.33% -110.67% 8.12% 1,460.00% -95.13% 359.70% -
  Horiz. % 94.03% -40.30% 377.61% 349.25% 22.39% 459.70% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.25 26.55 36.45 33.24 27.77 32.77 28.41 -1.31%
  YoY % -1.13% -27.16% 9.66% 19.70% -15.26% 15.35% -
  Horiz. % 92.40% 93.45% 128.30% 117.00% 97.75% 115.35% 100.00%
EPS 0.69 -0.30 2.70 2.30 0.10 2.60 0.50 5.51%
  YoY % 330.00% -111.11% 17.39% 2,200.00% -96.15% 420.00% -
  Horiz. % 138.00% -60.00% 540.00% 460.00% 20.00% 520.00% 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 1.1000 1.0900 1.0800 0.9900 0.9500 0.8700 0.8000 5.45%
  YoY % 0.92% 0.93% 9.09% 4.21% 9.20% 8.75% -
  Horiz. % 137.50% 136.25% 135.00% 123.75% 118.75% 108.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.96 12.94 17.76 16.20 13.54 15.97 13.85 -1.10%
  YoY % 0.15% -27.14% 9.63% 19.65% -15.22% 15.31% -
  Horiz. % 93.57% 93.43% 128.23% 116.97% 97.76% 115.31% 100.00%
EPS 0.34 -0.14 1.33 1.13 0.07 1.31 0.26 4.57%
  YoY % 342.86% -110.53% 17.70% 1,514.29% -94.66% 403.85% -
  Horiz. % 130.77% -53.85% 511.54% 434.62% 26.92% 503.85% 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 0.5429 0.5313 0.5264 0.4825 0.4630 0.4240 0.3899 5.67%
  YoY % 2.18% 0.93% 9.10% 4.21% 9.20% 8.75% -
  Horiz. % 139.24% 136.27% 135.01% 123.75% 118.75% 108.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.1700 0.4250 0.5000 0.5100 0.5150 0.3700 0.2600 -
P/RPS 4.46 1.60 1.37 1.53 1.85 1.13 0.92 30.08%
  YoY % 178.75% 16.79% -10.46% -17.30% 63.72% 22.83% -
  Horiz. % 484.78% 173.91% 148.91% 166.30% 201.09% 122.83% 100.00%
P/EPS 169.25 -145.30 18.31 22.01 355.17 13.81 48.83 23.01%
  YoY % 216.48% -893.56% -16.81% -93.80% 2,471.83% -71.72% -
  Horiz. % 346.61% -297.56% 37.50% 45.07% 727.36% 28.28% 100.00%
EY 0.59 -0.69 5.46 4.54 0.28 7.24 2.05 -18.74%
  YoY % 185.51% -112.64% 20.26% 1,521.43% -96.13% 253.17% -
  Horiz. % 28.78% -33.66% 266.34% 221.46% 13.66% 353.17% 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 1.06 0.39 0.46 0.52 0.54 0.43 0.33 21.46%
  YoY % 171.79% -15.22% -11.54% -3.70% 25.58% 30.30% -
  Horiz. % 321.21% 118.18% 139.39% 157.58% 163.64% 130.30% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 24/11/16 27/11/15 27/11/14 26/11/13 27/11/12 -
Price 1.0700 0.4000 0.4650 0.5600 0.4350 0.4250 0.2800 -
P/RPS 4.08 1.51 1.28 1.68 1.57 1.30 0.99 26.61%
  YoY % 170.20% 17.97% -23.81% 7.01% 20.77% 31.31% -
  Horiz. % 412.12% 152.53% 129.29% 169.70% 158.59% 131.31% 100.00%
P/EPS 154.78 -136.75 17.03 24.16 300.00 15.87 52.58 19.71%
  YoY % 213.18% -902.99% -29.51% -91.95% 1,790.36% -69.82% -
  Horiz. % 294.37% -260.08% 32.39% 45.95% 570.56% 30.18% 100.00%
EY 0.65 -0.73 5.87 4.14 0.33 6.30 1.90 -16.36%
  YoY % 189.04% -112.44% 41.79% 1,154.55% -94.76% 231.58% -
  Horiz. % 34.21% -38.42% 308.95% 217.89% 17.37% 331.58% 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 0.97 0.37 0.43 0.57 0.46 0.49 0.35 18.51%
  YoY % 162.16% -13.95% -24.56% 23.91% -6.12% 40.00% -
  Horiz. % 277.14% 105.71% 122.86% 162.86% 131.43% 140.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers