[CAELY] YoY Quarter Result on 2016-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 18,013 21,266 21,243 29,159 26,593 22,218 26,219 -6.06% YoY % -15.30% 0.11% -27.15% 9.65% 19.69% -15.26% - Horiz. % 68.70% 81.11% 81.02% 111.21% 101.43% 84.74% 100.00%
PBT -743 993 -136 2,871 2,797 -69 2,189 - YoY % -174.82% 830.15% -104.74% 2.65% 4,153.62% -103.15% - Horiz. % -33.94% 45.36% -6.21% 131.16% 127.78% -3.15% 100.00%
Tax -73 -425 -101 -721 -971 142 -95 -4.29% YoY % 82.82% -320.79% 85.99% 25.75% -783.80% 249.47% - Horiz. % 76.84% 447.37% 106.32% 758.95% 1,022.11% -149.47% 100.00%
NP -816 568 -237 2,150 1,826 73 2,094 - YoY % -243.66% 339.66% -111.02% 17.74% 2,401.37% -96.51% - Horiz. % -38.97% 27.13% -11.32% 102.67% 87.20% 3.49% 100.00%
NP to SH -819 560 -234 2,185 1,854 116 2,143 - YoY % -246.25% 339.32% -110.71% 17.85% 1,498.28% -94.59% - Horiz. % -38.22% 26.13% -10.92% 101.96% 86.51% 5.41% 100.00%
Tax Rate - % 42.80 % - % 25.11 % 34.72 % - % 4.34 % - YoY % 0.00% 0.00% 0.00% -27.68% 0.00% 0.00% - Horiz. % 0.00% 986.18% 0.00% 578.57% 800.00% 0.00% 100.00%
Total Cost 18,829 20,698 21,480 27,009 24,767 22,145 24,125 -4.04% YoY % -9.03% -3.64% -20.47% 9.05% 11.84% -8.21% - Horiz. % 78.05% 85.79% 89.04% 111.95% 102.66% 91.79% 100.00%
Net Worth 88,603 89,107 87,200 86,400 79,200 75,999 69,600 4.10% YoY % -0.56% 2.19% 0.93% 9.09% 4.21% 9.20% - Horiz. % 127.30% 128.03% 125.29% 124.14% 113.79% 109.20% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 88,603 89,107 87,200 86,400 79,200 75,999 69,600 4.10% YoY % -0.56% 2.19% 0.93% 9.09% 4.21% 9.20% - Horiz. % 127.30% 128.03% 125.29% 124.14% 113.79% 109.20% 100.00%
NOSH 164,081 81,006 80,000 80,000 80,000 80,000 80,000 12.71% YoY % 102.55% 1.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 205.10% 101.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -4.53 % 2.67 % -1.12 % 7.37 % 6.87 % 0.33 % 7.99 % - YoY % -269.66% 338.39% -115.20% 7.28% 1,981.82% -95.87% - Horiz. % -56.70% 33.42% -14.02% 92.24% 85.98% 4.13% 100.00%
ROE -0.92 % 0.63 % -0.27 % 2.53 % 2.34 % 0.15 % 3.08 % - YoY % -246.03% 333.33% -110.67% 8.12% 1,460.00% -95.13% - Horiz. % -29.87% 20.45% -8.77% 82.14% 75.97% 4.87% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.98 26.25 26.55 36.45 33.24 27.77 32.77 -16.65% YoY % -58.17% -1.13% -27.16% 9.66% 19.70% -15.26% - Horiz. % 33.51% 80.10% 81.02% 111.23% 101.43% 84.74% 100.00%
EPS -0.50 0.69 -0.30 2.70 2.30 0.10 2.60 - YoY % -172.46% 330.00% -111.11% 17.39% 2,200.00% -96.15% - Horiz. % -19.23% 26.54% -11.54% 103.85% 88.46% 3.85% 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 0.5400 1.1000 1.0900 1.0800 0.9900 0.9500 0.8700 -7.64% YoY % -50.91% 0.92% 0.93% 9.09% 4.21% 9.20% - Horiz. % 62.07% 126.44% 125.29% 124.14% 113.79% 109.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,434 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.77 10.35 10.34 14.19 12.94 10.82 12.76 -6.06% YoY % -15.27% 0.10% -27.13% 9.66% 19.59% -15.20% - Horiz. % 68.73% 81.11% 81.03% 111.21% 101.41% 84.80% 100.00%
EPS -0.40 0.27 -0.11 1.06 0.90 0.06 1.04 - YoY % -248.15% 345.45% -110.38% 17.78% 1,400.00% -94.23% - Horiz. % -38.46% 25.96% -10.58% 101.92% 86.54% 5.77% 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 0.4313 0.4338 0.4245 0.4206 0.3855 0.3699 0.3388 4.10% YoY % -0.58% 2.19% 0.93% 9.11% 4.22% 9.18% - Horiz. % 127.30% 128.04% 125.30% 124.14% 113.78% 109.18% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4400 1.1700 0.4250 0.5000 0.5100 0.5150 0.3700 -
P/RPS 4.01 4.46 1.60 1.37 1.53 1.85 1.13 23.49% YoY % -10.09% 178.75% 16.79% -10.46% -17.30% 63.72% - Horiz. % 354.87% 394.69% 141.59% 121.24% 135.40% 163.72% 100.00%
P/EPS -88.15 169.25 -145.30 18.31 22.01 355.17 13.81 - YoY % -152.08% 216.48% -893.56% -16.81% -93.80% 2,471.83% - Horiz. % -638.31% 1,225.56% -1,052.14% 132.59% 159.38% 2,571.83% 100.00%
EY -1.13 0.59 -0.69 5.46 4.54 0.28 7.24 - YoY % -291.53% 185.51% -112.64% 20.26% 1,521.43% -96.13% - Horiz. % -15.61% 8.15% -9.53% 75.41% 62.71% 3.87% 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 0.81 1.06 0.39 0.46 0.52 0.54 0.43 11.13% YoY % -23.58% 171.79% -15.22% -11.54% -3.70% 25.58% - Horiz. % 188.37% 246.51% 90.70% 106.98% 120.93% 125.58% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 26/11/18 30/11/17 24/11/16 27/11/15 27/11/14 26/11/13 -
Price 0.4100 1.0700 0.4000 0.4650 0.5600 0.4350 0.4250 -
P/RPS 3.73 4.08 1.51 1.28 1.68 1.57 1.30 19.20% YoY % -8.58% 170.20% 17.97% -23.81% 7.01% 20.77% - Horiz. % 286.92% 313.85% 116.15% 98.46% 129.23% 120.77% 100.00%
P/EPS -82.14 154.78 -136.75 17.03 24.16 300.00 15.87 - YoY % -153.07% 213.18% -902.99% -29.51% -91.95% 1,790.36% - Horiz. % -517.58% 975.30% -861.69% 107.31% 152.24% 1,890.36% 100.00%
EY -1.22 0.65 -0.73 5.87 4.14 0.33 6.30 - YoY % -287.69% 189.04% -112.44% 41.79% 1,154.55% -94.76% - Horiz. % -19.37% 10.32% -11.59% 93.17% 65.71% 5.24% 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 0.76 0.97 0.37 0.43 0.57 0.46 0.49 7.59% YoY % -21.65% 162.16% -13.95% -24.56% 23.91% -6.12% - Horiz. % 155.10% 197.96% 75.51% 87.76% 116.33% 93.88% 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.
Comment
CHB - Q2 30 Sep 2016.pdf 
