Highlights

[CAELY] YoY Quarter Result on 2019-09-30 [#2]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -618.35%    YoY -     -246.25%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 164,324
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.96 12.94 12.93 17.74 16.18 13.52 15.96 -6.07%
  YoY % -15.30% 0.08% -27.11% 9.64% 19.67% -15.29% -
  Horiz. % 68.67% 81.08% 81.02% 111.15% 101.38% 84.71% 100.00%
EPS -0.50 0.34 -0.14 1.33 1.13 0.07 1.30 -
  YoY % -247.06% 342.86% -110.53% 17.70% 1,514.29% -94.62% -
  Horiz. % -38.46% 26.15% -10.77% 102.31% 86.92% 5.38% 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 0.5392 0.5423 0.5307 0.5258 0.4820 0.4625 0.4236 4.10%
  YoY % -0.57% 2.19% 0.93% 9.09% 4.22% 9.18% -
  Horiz. % 127.29% 128.02% 125.28% 124.13% 113.79% 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.
 


 

289  511  451  726 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.02-0.01 
 CAREPLS 0.395+0.16 
 SUPERMX 1.86+0.25 
 ARMADA 0.42-0.045 
 SAPNRG 0.255-0.015 
 XDL 0.16-0.005 
 MTAG 0.56+0.055 
 OCR-PA 0.020.00 
 AVI 0.155+0.02 
 ESCERAM 0.35+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers