Highlights

[CAELY] YoY Quarter Result on 2014-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     492.24%    YoY -     -55.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,979 38,792 37,276 26,921 25,310 24,114 13,619 11.35%
  YoY % -33.03% 4.07% 38.46% 6.37% 4.96% 77.06% -
  Horiz. % 190.76% 284.84% 273.71% 197.67% 185.84% 177.06% 100.00%
PBT 1,625 645 3,829 1,000 1,287 563 -280 -
  YoY % 151.94% -83.15% 282.90% -22.30% 128.60% 301.07% -
  Horiz. % -580.36% -230.36% -1,367.50% -357.14% -459.64% -201.07% 100.00%
Tax -536 -16 -788 -370 188 -207 33 -
  YoY % -3,250.00% 97.97% -112.97% -296.81% 190.82% -727.27% -
  Horiz. % -1,624.24% -48.48% -2,387.88% -1,121.21% 569.70% -627.27% 100.00%
NP 1,089 629 3,041 630 1,475 356 -247 -
  YoY % 73.13% -79.32% 382.70% -57.29% 314.33% 244.13% -
  Horiz. % -440.89% -254.66% -1,231.17% -255.06% -597.17% -144.13% 100.00%
NP to SH 1,122 787 3,104 687 1,552 356 -247 -
  YoY % 42.57% -74.65% 351.82% -55.73% 335.96% 244.13% -
  Horiz. % -454.25% -318.62% -1,256.68% -278.14% -628.34% -144.13% 100.00%
Tax Rate 32.98 % 2.48 % 20.58 % 37.00 % -14.61 % 36.77 % - % -
  YoY % 1,229.84% -87.95% -44.38% 353.25% -139.73% 0.00% -
  Horiz. % 89.69% 6.74% 55.97% 100.63% -39.73% 100.00% -
Total Cost 24,890 38,163 34,235 26,291 23,835 23,758 13,866 10.23%
  YoY % -34.78% 11.47% 30.22% 10.30% 0.32% 71.34% -
  Horiz. % 179.50% 275.23% 246.90% 189.61% 171.90% 171.34% 100.00%
Net Worth 87,200 86,400 83,999 75,199 71,199 64,800 61,599 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 87,200 86,400 83,999 75,199 71,199 64,800 61,599 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.19 % 1.62 % 8.16 % 2.34 % 5.83 % 1.48 % -1.81 % -
  YoY % 158.64% -80.15% 248.72% -59.86% 293.92% 181.77% -
  Horiz. % -231.49% -89.50% -450.83% -129.28% -322.10% -81.77% 100.00%
ROE 1.29 % 0.91 % 3.70 % 0.91 % 2.18 % 0.55 % -0.40 % -
  YoY % 41.76% -75.41% 306.59% -58.26% 296.36% 237.50% -
  Horiz. % -322.50% -227.50% -925.00% -227.50% -545.00% -137.50% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 32.47 48.49 46.60 33.65 31.64 30.14 17.02 11.36%
  YoY % -33.04% 4.06% 38.48% 6.35% 4.98% 77.09% -
  Horiz. % 190.78% 284.90% 273.80% 197.71% 185.90% 177.09% 100.00%
EPS 1.40 1.00 3.90 0.80 1.80 0.40 -0.30 -
  YoY % 40.00% -74.36% 387.50% -55.56% 350.00% 233.33% -
  Horiz. % -466.67% -333.33% -1,300.00% -266.67% -600.00% -133.33% 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 1.0900 1.0800 1.0500 0.9400 0.8900 0.8100 0.7700 5.96%
  YoY % 0.93% 2.86% 11.70% 5.62% 9.88% 5.19% -
  Horiz. % 141.56% 140.26% 136.36% 122.08% 115.58% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,934
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.56 23.24 22.33 16.13 15.16 14.45 8.16 11.35%
  YoY % -33.05% 4.08% 38.44% 6.40% 4.91% 77.08% -
  Horiz. % 190.69% 284.80% 273.65% 197.67% 185.78% 177.08% 100.00%
EPS 0.67 0.47 1.86 0.41 0.93 0.21 -0.15 -
  YoY % 42.55% -74.73% 353.66% -55.91% 342.86% 240.00% -
  Horiz. % -446.67% -313.33% -1,240.00% -273.33% -620.00% -140.00% 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 0.5224 0.5176 0.5032 0.4505 0.4265 0.3882 0.3690 5.96%
  YoY % 0.93% 2.86% 11.70% 5.63% 9.87% 5.20% -
  Horiz. % 141.57% 140.27% 136.37% 122.09% 115.58% 105.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8300 0.4850 0.5400 0.4150 0.4300 0.2800 0.2100 -
P/RPS 2.56 1.00 1.16 1.23 1.36 0.93 1.23 12.98%
  YoY % 156.00% -13.79% -5.69% -9.56% 46.24% -24.39% -
  Horiz. % 208.13% 81.30% 94.31% 100.00% 110.57% 75.61% 100.00%
P/EPS 59.18 49.30 13.92 48.33 22.16 62.92 -68.02 -
  YoY % 20.04% 254.17% -71.20% 118.10% -64.78% 192.50% -
  Horiz. % -87.00% -72.48% -20.46% -71.05% -32.58% -92.50% 100.00%
EY 1.69 2.03 7.19 2.07 4.51 1.59 -1.47 -
  YoY % -16.75% -71.77% 247.34% -54.10% 183.65% 208.16% -
  Horiz. % -114.97% -138.10% -489.12% -140.82% -306.80% -108.16% 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 0.45 0.51 0.44 0.48 0.35 0.27 18.81%
  YoY % 68.89% -11.76% 15.91% -8.33% 37.14% 29.63% -
  Horiz. % 281.48% 166.67% 188.89% 162.96% 177.78% 129.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 -
Price 1.1000 0.5200 0.5200 0.4800 0.5300 0.2950 0.2400 -
P/RPS 3.39 1.07 1.12 1.43 1.68 0.98 1.41 15.73%
  YoY % 216.82% -4.46% -21.68% -14.88% 71.43% -30.50% -
  Horiz. % 240.43% 75.89% 79.43% 101.42% 119.15% 69.50% 100.00%
P/EPS 78.43 52.86 13.40 55.90 27.32 66.29 -77.73 -
  YoY % 48.37% 294.48% -76.03% 104.61% -58.79% 185.28% -
  Horiz. % -100.90% -68.00% -17.24% -71.92% -35.15% -85.28% 100.00%
EY 1.28 1.89 7.46 1.79 3.66 1.51 -1.29 -
  YoY % -32.28% -74.66% 316.76% -51.09% 142.38% 217.05% -
  Horiz. % -99.22% -146.51% -578.29% -138.76% -283.72% -117.05% 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 1.01 0.48 0.50 0.51 0.60 0.36 0.31 21.73%
  YoY % 110.42% -4.00% -1.96% -15.00% 66.67% 16.13% -
  Horiz. % 325.81% 154.84% 161.29% 164.52% 193.55% 116.13% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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