Highlights

[CAELY] YoY Quarter Result on 2012-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -16.43%    YoY -     244.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 37,276 26,921 25,310 24,114 13,619 15,460 22,961 8.41%
  YoY % 38.46% 6.37% 4.96% 77.06% -11.91% -32.67% -
  Horiz. % 162.34% 117.25% 110.23% 105.02% 59.31% 67.33% 100.00%
PBT 3,829 1,000 1,287 563 -280 -1,267 1,106 22.98%
  YoY % 282.90% -22.30% 128.60% 301.07% 77.90% -214.56% -
  Horiz. % 346.20% 90.42% 116.37% 50.90% -25.32% -114.56% 100.00%
Tax -788 -370 188 -207 33 255 -469 9.03%
  YoY % -112.97% -296.81% 190.82% -727.27% -87.06% 154.37% -
  Horiz. % 168.02% 78.89% -40.09% 44.14% -7.04% -54.37% 100.00%
NP 3,041 630 1,475 356 -247 -1,012 637 29.75%
  YoY % 382.70% -57.29% 314.33% 244.13% 75.59% -258.87% -
  Horiz. % 477.39% 98.90% 231.55% 55.89% -38.78% -158.87% 100.00%
NP to SH 3,104 687 1,552 356 -247 -1,012 637 30.19%
  YoY % 351.82% -55.73% 335.96% 244.13% 75.59% -258.87% -
  Horiz. % 487.28% 107.85% 243.64% 55.89% -38.78% -158.87% 100.00%
Tax Rate 20.58 % 37.00 % -14.61 % 36.77 % - % - % 42.41 % -11.35%
  YoY % -44.38% 353.25% -139.73% 0.00% 0.00% 0.00% -
  Horiz. % 48.53% 87.24% -34.45% 86.70% 0.00% 0.00% 100.00%
Total Cost 34,235 26,291 23,835 23,758 13,866 16,472 22,324 7.38%
  YoY % 30.22% 10.30% 0.32% 71.34% -15.82% -26.21% -
  Horiz. % 153.36% 117.77% 106.77% 106.42% 62.11% 73.79% 100.00%
Net Worth 83,999 75,199 71,199 64,800 61,599 63,055 72,458 2.49%
  YoY % 11.70% 5.62% 9.88% 5.19% -2.31% -12.98% -
  Horiz. % 115.93% 103.78% 98.26% 89.43% 85.01% 87.02% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,999 75,199 71,199 64,800 61,599 63,055 72,458 2.49%
  YoY % 11.70% 5.62% 9.88% 5.19% -2.31% -12.98% -
  Horiz. % 115.93% 103.78% 98.26% 89.43% 85.01% 87.02% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 77,846 79,624 0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 2.77% -2.23% -
  Horiz. % 100.47% 100.47% 100.47% 100.47% 100.47% 97.77% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.16 % 2.34 % 5.83 % 1.48 % -1.81 % -6.55 % 2.77 % 19.72%
  YoY % 248.72% -59.86% 293.92% 181.77% 72.37% -336.46% -
  Horiz. % 294.58% 84.48% 210.47% 53.43% -65.34% -236.46% 100.00%
ROE 3.70 % 0.91 % 2.18 % 0.55 % -0.40 % -1.60 % 0.88 % 27.03%
  YoY % 306.59% -58.26% 296.36% 237.50% 75.00% -281.82% -
  Horiz. % 420.45% 103.41% 247.73% 62.50% -45.45% -181.82% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.60 33.65 31.64 30.14 17.02 19.86 28.84 8.32%
  YoY % 38.48% 6.35% 4.98% 77.09% -14.30% -31.14% -
  Horiz. % 161.58% 116.68% 109.71% 104.51% 59.02% 68.86% 100.00%
EPS 3.90 0.80 1.80 0.40 -0.30 -1.30 0.80 30.20%
  YoY % 387.50% -55.56% 350.00% 233.33% 76.92% -262.50% -
  Horiz. % 487.50% 100.00% 225.00% 50.00% -37.50% -162.50% 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 1.0500 0.9400 0.8900 0.8100 0.7700 0.8100 0.9100 2.41%
  YoY % 11.70% 5.62% 9.88% 5.19% -4.94% -10.99% -
  Horiz. % 115.38% 103.30% 97.80% 89.01% 84.62% 89.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.67 16.37 15.39 14.66 8.28 9.40 13.96 8.41%
  YoY % 38.49% 6.37% 4.98% 77.05% -11.91% -32.66% -
  Horiz. % 162.39% 117.26% 110.24% 105.01% 59.31% 67.34% 100.00%
EPS 1.89 0.42 0.94 0.22 -0.15 -0.62 0.39 30.07%
  YoY % 350.00% -55.32% 327.27% 246.67% 75.81% -258.97% -
  Horiz. % 484.62% 107.69% 241.03% 56.41% -38.46% -158.97% 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 0.5108 0.4573 0.4329 0.3940 0.3746 0.3834 0.4406 2.49%
  YoY % 11.70% 5.64% 9.87% 5.18% -2.30% -12.98% -
  Horiz. % 115.93% 103.79% 98.25% 89.42% 85.02% 87.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5400 0.4150 0.4300 0.2800 0.2100 0.2500 0.2800 -
P/RPS 1.16 1.23 1.36 0.93 1.23 1.26 0.97 3.02%
  YoY % -5.69% -9.56% 46.24% -24.39% -2.38% 29.90% -
  Horiz. % 119.59% 126.80% 140.21% 95.88% 126.80% 129.90% 100.00%
P/EPS 13.92 48.33 22.16 62.92 -68.02 -19.23 35.00 -14.24%
  YoY % -71.20% 118.10% -64.78% 192.50% -253.72% -154.94% -
  Horiz. % 39.77% 138.09% 63.31% 179.77% -194.34% -54.94% 100.00%
EY 7.19 2.07 4.51 1.59 -1.47 -5.20 2.86 16.60%
  YoY % 247.34% -54.10% 183.65% 208.16% 71.73% -281.82% -
  Horiz. % 251.40% 72.38% 157.69% 55.59% -51.40% -181.82% 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 0.51 0.44 0.48 0.35 0.27 0.31 0.31 8.65%
  YoY % 15.91% -8.33% 37.14% 29.63% -12.90% 0.00% -
  Horiz. % 164.52% 141.94% 154.84% 112.90% 87.10% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 25/02/11 11/02/10 -
Price 0.5200 0.4800 0.5300 0.2950 0.2400 0.2200 0.2900 -
P/RPS 1.12 1.43 1.68 0.98 1.41 1.11 1.01 1.74%
  YoY % -21.68% -14.88% 71.43% -30.50% 27.03% 9.90% -
  Horiz. % 110.89% 141.58% 166.34% 97.03% 139.60% 109.90% 100.00%
P/EPS 13.40 55.90 27.32 66.29 -77.73 -16.92 36.25 -15.28%
  YoY % -76.03% 104.61% -58.79% 185.28% -359.40% -146.68% -
  Horiz. % 36.97% 154.21% 75.37% 182.87% -214.43% -46.68% 100.00%
EY 7.46 1.79 3.66 1.51 -1.29 -5.91 2.76 18.02%
  YoY % 316.76% -51.09% 142.38% 217.05% 78.17% -314.13% -
  Horiz. % 270.29% 64.86% 132.61% 54.71% -46.74% -214.13% 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 0.50 0.51 0.60 0.36 0.31 0.27 0.32 7.72%
  YoY % -1.96% -15.00% 66.67% 16.13% 14.81% -15.62% -
  Horiz. % 156.25% 159.38% 187.50% 112.50% 96.88% 84.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

113  190  344  1562 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.47+0.02 
 LAMBO 0.010.00 
 SAPNRG 0.10+0.005 
 ARMADA 0.17+0.005 
 VELESTO 0.165+0.005 
 HUBLINE 0.0450.00 
 MINETEC 0.18+0.01 
 KNM 0.15+0.005 
 HSI-C9J 0.17+0.025 
 HSI-H8M 0.495-0.11 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers