Highlights

[CAELY] YoY Quarter Result on 2013-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -27.58%    YoY -     335.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,792 37,276 26,921 25,310 24,114 13,619 15,460 16.55%
  YoY % 4.07% 38.46% 6.37% 4.96% 77.06% -11.91% -
  Horiz. % 250.92% 241.11% 174.13% 163.71% 155.98% 88.09% 100.00%
PBT 645 3,829 1,000 1,287 563 -280 -1,267 -
  YoY % -83.15% 282.90% -22.30% 128.60% 301.07% 77.90% -
  Horiz. % -50.91% -302.21% -78.93% -101.58% -44.44% 22.10% 100.00%
Tax -16 -788 -370 188 -207 33 255 -
  YoY % 97.97% -112.97% -296.81% 190.82% -727.27% -87.06% -
  Horiz. % -6.27% -309.02% -145.10% 73.73% -81.18% 12.94% 100.00%
NP 629 3,041 630 1,475 356 -247 -1,012 -
  YoY % -79.32% 382.70% -57.29% 314.33% 244.13% 75.59% -
  Horiz. % -62.15% -300.49% -62.25% -145.75% -35.18% 24.41% 100.00%
NP to SH 787 3,104 687 1,552 356 -247 -1,012 -
  YoY % -74.65% 351.82% -55.73% 335.96% 244.13% 75.59% -
  Horiz. % -77.77% -306.72% -67.89% -153.36% -35.18% 24.41% 100.00%
Tax Rate 2.48 % 20.58 % 37.00 % -14.61 % 36.77 % - % - % -
  YoY % -87.95% -44.38% 353.25% -139.73% 0.00% 0.00% -
  Horiz. % 6.74% 55.97% 100.63% -39.73% 100.00% - -
Total Cost 38,163 34,235 26,291 23,835 23,758 13,866 16,472 15.02%
  YoY % 11.47% 30.22% 10.30% 0.32% 71.34% -15.82% -
  Horiz. % 231.68% 207.84% 159.61% 144.70% 144.23% 84.18% 100.00%
Net Worth 86,400 83,999 75,199 71,199 64,800 61,599 63,055 5.38%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -2.31% -
  Horiz. % 137.02% 133.22% 119.26% 112.92% 102.77% 97.69% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 86,400 83,999 75,199 71,199 64,800 61,599 63,055 5.38%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -2.31% -
  Horiz. % 137.02% 133.22% 119.26% 112.92% 102.77% 97.69% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 77,846 0.46%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.77% -
  Horiz. % 102.77% 102.77% 102.77% 102.77% 102.77% 102.77% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.62 % 8.16 % 2.34 % 5.83 % 1.48 % -1.81 % -6.55 % -
  YoY % -80.15% 248.72% -59.86% 293.92% 181.77% 72.37% -
  Horiz. % -24.73% -124.58% -35.73% -89.01% -22.60% 27.63% 100.00%
ROE 0.91 % 3.70 % 0.91 % 2.18 % 0.55 % -0.40 % -1.60 % -
  YoY % -75.41% 306.59% -58.26% 296.36% 237.50% 75.00% -
  Horiz. % -56.88% -231.25% -56.88% -136.25% -34.38% 25.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.49 46.60 33.65 31.64 30.14 17.02 19.86 16.03%
  YoY % 4.06% 38.48% 6.35% 4.98% 77.09% -14.30% -
  Horiz. % 244.16% 234.64% 169.44% 159.32% 151.76% 85.70% 100.00%
EPS 1.00 3.90 0.80 1.80 0.40 -0.30 -1.30 -
  YoY % -74.36% 387.50% -55.56% 350.00% 233.33% 76.92% -
  Horiz. % -76.92% -300.00% -61.54% -138.46% -30.77% 23.08% 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 1.0800 1.0500 0.9400 0.8900 0.8100 0.7700 0.8100 4.91%
  YoY % 2.86% 11.70% 5.62% 9.88% 5.19% -4.94% -
  Horiz. % 133.33% 129.63% 116.05% 109.88% 100.00% 95.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.21 18.46 13.33 12.53 11.94 6.74 7.66 16.54%
  YoY % 4.06% 38.48% 6.38% 4.94% 77.15% -12.01% -
  Horiz. % 250.78% 240.99% 174.02% 163.58% 155.87% 87.99% 100.00%
EPS 0.39 1.54 0.34 0.77 0.18 -0.12 -0.50 -
  YoY % -74.68% 352.94% -55.84% 327.78% 250.00% 76.00% -
  Horiz. % -78.00% -308.00% -68.00% -154.00% -36.00% 24.00% 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 0.4279 0.4160 0.3724 0.3526 0.3209 0.3050 0.3123 5.38%
  YoY % 2.86% 11.71% 5.62% 9.88% 5.21% -2.34% -
  Horiz. % 137.02% 133.21% 119.24% 112.90% 102.75% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4850 0.5400 0.4150 0.4300 0.2800 0.2100 0.2500 -
P/RPS 1.00 1.16 1.23 1.36 0.93 1.23 1.26 -3.78%
  YoY % -13.79% -5.69% -9.56% 46.24% -24.39% -2.38% -
  Horiz. % 79.37% 92.06% 97.62% 107.94% 73.81% 97.62% 100.00%
P/EPS 49.30 13.92 48.33 22.16 62.92 -68.02 -19.23 -
  YoY % 254.17% -71.20% 118.10% -64.78% 192.50% -253.72% -
  Horiz. % -256.37% -72.39% -251.33% -115.24% -327.20% 353.72% 100.00%
EY 2.03 7.19 2.07 4.51 1.59 -1.47 -5.20 -
  YoY % -71.77% 247.34% -54.10% 183.65% 208.16% 71.73% -
  Horiz. % -39.04% -138.27% -39.81% -86.73% -30.58% 28.27% 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 0.45 0.51 0.44 0.48 0.35 0.27 0.31 6.40%
  YoY % -11.76% 15.91% -8.33% 37.14% 29.63% -12.90% -
  Horiz. % 145.16% 164.52% 141.94% 154.84% 112.90% 87.10% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 25/02/11 -
Price 0.5200 0.5200 0.4800 0.5300 0.2950 0.2400 0.2200 -
P/RPS 1.07 1.12 1.43 1.68 0.98 1.41 1.11 -0.61%
  YoY % -4.46% -21.68% -14.88% 71.43% -30.50% 27.03% -
  Horiz. % 96.40% 100.90% 128.83% 151.35% 88.29% 127.03% 100.00%
P/EPS 52.86 13.40 55.90 27.32 66.29 -77.73 -16.92 -
  YoY % 294.48% -76.03% 104.61% -58.79% 185.28% -359.40% -
  Horiz. % -312.41% -79.20% -330.38% -161.47% -391.78% 459.40% 100.00%
EY 1.89 7.46 1.79 3.66 1.51 -1.29 -5.91 -
  YoY % -74.66% 316.76% -51.09% 142.38% 217.05% 78.17% -
  Horiz. % -31.98% -126.23% -30.29% -61.93% -25.55% 21.83% 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 0.50 0.51 0.60 0.36 0.31 0.27 10.05%
  YoY % -4.00% -1.96% -15.00% 66.67% 16.13% 14.81% -
  Horiz. % 177.78% 185.19% 188.89% 222.22% 133.33% 114.81% 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
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS