Highlights

[CAELY] YoY Quarter Result on 2010-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     46.62%    YoY -     -258.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Revenue 25,310 24,114 13,619 15,460 22,961 21,543 19,673 3.53%
  YoY % 4.96% 77.06% -11.91% -32.67% 6.58% 9.51% -
  Horiz. % 128.65% 122.57% 69.23% 78.58% 116.71% 109.51% 100.00%
PBT 1,287 563 -280 -1,267 1,106 -207 -895 -
  YoY % 128.60% 301.07% 77.90% -214.56% 634.30% 76.87% -
  Horiz. % -143.80% -62.91% 31.28% 141.56% -123.58% 23.13% 100.00%
Tax 188 -207 33 255 -469 -1,642 -82 -
  YoY % 190.82% -727.27% -87.06% 154.37% 71.44% -1,902.44% -
  Horiz. % -229.27% 252.44% -40.24% -310.98% 571.95% 2,002.44% 100.00%
NP 1,475 356 -247 -1,012 637 -1,849 -977 -
  YoY % 314.33% 244.13% 75.59% -258.87% 134.45% -89.25% -
  Horiz. % -150.97% -36.44% 25.28% 103.58% -65.20% 189.25% 100.00%
NP to SH 1,552 356 -247 -1,012 637 -1,849 -977 -
  YoY % 335.96% 244.13% 75.59% -258.87% 134.45% -89.25% -
  Horiz. % -158.85% -36.44% 25.28% 103.58% -65.20% 189.25% 100.00%
Tax Rate -14.61 % 36.77 % - % - % 42.41 % - % - % -
  YoY % -139.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -34.45% 86.70% 0.00% 0.00% 100.00% - -
Total Cost 23,835 23,758 13,866 16,472 22,324 23,392 20,650 2.00%
  YoY % 0.32% 71.34% -15.82% -26.21% -4.57% 13.28% -
  Horiz. % 115.42% 115.05% 67.15% 79.77% 108.11% 113.28% 100.00%
Net Worth 71,199 64,800 61,599 63,055 72,458 71,548 74,903 -0.70%
  YoY % 9.88% 5.19% -2.31% -12.98% 1.27% -4.48% -
  Horiz. % 95.06% 86.51% 82.24% 84.18% 96.74% 95.52% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Net Worth 71,199 64,800 61,599 63,055 72,458 71,548 74,903 -0.70%
  YoY % 9.88% 5.19% -2.31% -12.98% 1.27% -4.48% -
  Horiz. % 95.06% 86.51% 82.24% 84.18% 96.74% 95.52% 100.00%
NOSH 80,000 80,000 80,000 77,846 79,624 80,391 81,416 -0.24%
  YoY % 0.00% 0.00% 2.77% -2.23% -0.95% -1.26% -
  Horiz. % 98.26% 98.26% 98.26% 95.61% 97.80% 98.74% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
NP Margin 5.83 % 1.48 % -1.81 % -6.55 % 2.77 % -8.58 % -4.97 % -
  YoY % 293.92% 181.77% 72.37% -336.46% 132.28% -72.64% -
  Horiz. % -117.30% -29.78% 36.42% 131.79% -55.73% 172.64% 100.00%
ROE 2.18 % 0.55 % -0.40 % -1.60 % 0.88 % -2.58 % -1.30 % -
  YoY % 296.36% 237.50% 75.00% -281.82% 134.11% -98.46% -
  Horiz. % -167.69% -42.31% 30.77% 123.08% -67.69% 198.46% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
RPS 31.64 30.14 17.02 19.86 28.84 26.80 24.16 3.79%
  YoY % 4.98% 77.09% -14.30% -31.14% 7.61% 10.93% -
  Horiz. % 130.96% 124.75% 70.45% 82.20% 119.37% 110.93% 100.00%
EPS 1.80 0.40 -0.30 -1.30 0.80 -2.30 -1.20 -
  YoY % 350.00% 233.33% 76.92% -262.50% 134.78% -91.67% -
  Horiz. % -150.00% -33.33% 25.00% 108.33% -66.67% 191.67% 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 0.8900 0.8100 0.7700 0.8100 0.9100 0.8900 0.9200 -0.46%
  YoY % 9.88% 5.19% -4.94% -10.99% 2.25% -3.26% -
  Horiz. % 96.74% 88.04% 83.70% 88.04% 98.91% 96.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
RPS 12.53 11.94 6.74 7.66 11.37 10.67 9.74 3.53%
  YoY % 4.94% 77.15% -12.01% -32.63% 6.56% 9.55% -
  Horiz. % 128.64% 122.59% 69.20% 78.64% 116.74% 109.55% 100.00%
EPS 0.77 0.18 -0.12 -0.50 0.32 -0.92 -0.48 -
  YoY % 327.78% 250.00% 76.00% -256.25% 134.78% -91.67% -
  Horiz. % -160.42% -37.50% 25.00% 104.17% -66.67% 191.67% 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 0.3526 0.3209 0.3050 0.3123 0.3588 0.3543 0.3709 -0.69%
  YoY % 9.88% 5.21% -2.34% -12.96% 1.27% -4.48% -
  Horiz. % 95.07% 86.52% 82.23% 84.20% 96.74% 95.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 -
Price 0.4300 0.2800 0.2100 0.2500 0.2800 0.1900 0.4600 -
P/RPS 1.36 0.93 1.23 1.26 0.97 0.71 1.90 -4.50%
  YoY % 46.24% -24.39% -2.38% 29.90% 36.62% -62.63% -
  Horiz. % 71.58% 48.95% 64.74% 66.32% 51.05% 37.37% 100.00%
P/EPS 22.16 62.92 -68.02 -19.23 35.00 -8.26 -38.33 -
  YoY % -64.78% 192.50% -253.72% -154.94% 523.73% 78.45% -
  Horiz. % -57.81% -164.15% 177.46% 50.17% -91.31% 21.55% 100.00%
EY 4.51 1.59 -1.47 -5.20 2.86 -12.11 -2.61 -
  YoY % 183.65% 208.16% 71.73% -281.82% 123.62% -363.98% -
  Horiz. % -172.80% -60.92% 56.32% 199.23% -109.58% 463.98% 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 0.48 0.35 0.27 0.31 0.31 0.21 0.50 -0.56%
  YoY % 37.14% 29.63% -12.90% 0.00% 47.62% -58.00% -
  Horiz. % 96.00% 70.00% 54.00% 62.00% 62.00% 42.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 CAGR
Date 25/02/14 26/02/13 24/02/12 25/02/11 11/02/10 26/02/09 28/11/06 -
Price 0.5300 0.2950 0.2400 0.2200 0.2900 0.1800 0.4400 -
P/RPS 1.68 0.98 1.41 1.11 1.01 0.67 1.82 -1.10%
  YoY % 71.43% -30.50% 27.03% 9.90% 50.75% -63.19% -
  Horiz. % 92.31% 53.85% 77.47% 60.99% 55.49% 36.81% 100.00%
P/EPS 27.32 66.29 -77.73 -16.92 36.25 -7.83 -36.67 -
  YoY % -58.79% 185.28% -359.40% -146.68% 562.96% 78.65% -
  Horiz. % -74.50% -180.77% 211.97% 46.14% -98.85% 21.35% 100.00%
EY 3.66 1.51 -1.29 -5.91 2.76 -12.78 -2.73 -
  YoY % 142.38% 217.05% 78.17% -314.13% 121.60% -368.13% -
  Horiz. % -134.07% -55.31% 47.25% 216.48% -101.10% 468.13% 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 0.60 0.36 0.31 0.27 0.32 0.20 0.48 3.12%
  YoY % 66.67% 16.13% 14.81% -15.62% 60.00% -58.33% -
  Horiz. % 125.00% 75.00% 64.58% 56.25% 66.67% 41.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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