Highlights

[CAELY] YoY Quarter Result on 2015-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     67.42%    YoY -     351.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 19,102 25,979 38,792 37,276 26,921 25,310 24,114 -3.81%
  YoY % -26.47% -33.03% 4.07% 38.46% 6.37% 4.96% -
  Horiz. % 79.22% 107.73% 160.87% 154.58% 111.64% 104.96% 100.00%
PBT 91 1,625 645 3,829 1,000 1,287 563 -26.18%
  YoY % -94.40% 151.94% -83.15% 282.90% -22.30% 128.60% -
  Horiz. % 16.16% 288.63% 114.56% 680.11% 177.62% 228.60% 100.00%
Tax -344 -536 -16 -788 -370 188 -207 8.83%
  YoY % 35.82% -3,250.00% 97.97% -112.97% -296.81% 190.82% -
  Horiz. % 166.18% 258.94% 7.73% 380.68% 178.74% -90.82% 100.00%
NP -253 1,089 629 3,041 630 1,475 356 -
  YoY % -123.23% 73.13% -79.32% 382.70% -57.29% 314.33% -
  Horiz. % -71.07% 305.90% 176.69% 854.21% 176.97% 414.33% 100.00%
NP to SH -223 1,122 787 3,104 687 1,552 356 -
  YoY % -119.88% 42.57% -74.65% 351.82% -55.73% 335.96% -
  Horiz. % -62.64% 315.17% 221.07% 871.91% 192.98% 435.96% 100.00%
Tax Rate 378.02 % 32.98 % 2.48 % 20.58 % 37.00 % -14.61 % 36.77 % 47.43%
  YoY % 1,046.21% 1,229.84% -87.95% -44.38% 353.25% -139.73% -
  Horiz. % 1,028.07% 89.69% 6.74% 55.97% 100.63% -39.73% 100.00%
Total Cost 19,355 24,890 38,163 34,235 26,291 23,835 23,758 -3.36%
  YoY % -22.24% -34.78% 11.47% 30.22% 10.30% 0.32% -
  Horiz. % 81.47% 104.76% 160.63% 144.10% 110.66% 100.32% 100.00%
Net Worth 87,489 87,200 86,400 83,999 75,199 71,199 64,800 5.13%
  YoY % 0.33% 0.93% 2.86% 11.70% 5.62% 9.88% -
  Horiz. % 135.02% 134.57% 133.33% 129.63% 116.05% 109.88% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 87,489 87,200 86,400 83,999 75,199 71,199 64,800 5.13%
  YoY % 0.33% 0.93% 2.86% 11.70% 5.62% 9.88% -
  Horiz. % 135.02% 134.57% 133.33% 129.63% 116.05% 109.88% 100.00%
NOSH 81,009 80,000 80,000 80,000 80,000 80,000 80,000 0.21%
  YoY % 1.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.26% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.32 % 4.19 % 1.62 % 8.16 % 2.34 % 5.83 % 1.48 % -
  YoY % -131.50% 158.64% -80.15% 248.72% -59.86% 293.92% -
  Horiz. % -89.19% 283.11% 109.46% 551.35% 158.11% 393.92% 100.00%
ROE -0.25 % 1.29 % 0.91 % 3.70 % 0.91 % 2.18 % 0.55 % -
  YoY % -119.38% 41.76% -75.41% 306.59% -58.26% 296.36% -
  Horiz. % -45.45% 234.55% 165.45% 672.73% 165.45% 396.36% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.58 32.47 48.49 46.60 33.65 31.64 30.14 -4.01%
  YoY % -27.38% -33.04% 4.06% 38.48% 6.35% 4.98% -
  Horiz. % 78.23% 107.73% 160.88% 154.61% 111.65% 104.98% 100.00%
EPS -0.28 1.40 1.00 3.90 0.80 1.80 0.40 -
  YoY % -120.00% 40.00% -74.36% 387.50% -55.56% 350.00% -
  Horiz. % -70.00% 350.00% 250.00% 975.00% 200.00% 450.00% 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 1.0800 1.0900 1.0800 1.0500 0.9400 0.8900 0.8100 4.91%
  YoY % -0.92% 0.93% 2.86% 11.70% 5.62% 9.88% -
  Horiz. % 133.33% 134.57% 133.33% 129.63% 116.05% 109.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.62 15.80 23.59 22.67 16.37 15.39 14.66 -3.80%
  YoY % -26.46% -33.02% 4.06% 38.49% 6.37% 4.98% -
  Horiz. % 79.26% 107.78% 160.91% 154.64% 111.66% 104.98% 100.00%
EPS -0.14 0.68 0.48 1.89 0.42 0.94 0.22 -
  YoY % -120.59% 41.67% -74.60% 350.00% -55.32% 327.27% -
  Horiz. % -63.64% 309.09% 218.18% 859.09% 190.91% 427.27% 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 0.5320 0.5302 0.5254 0.5108 0.4573 0.4329 0.3940 5.13%
  YoY % 0.34% 0.91% 2.86% 11.70% 5.64% 9.87% -
  Horiz. % 135.03% 134.57% 133.35% 129.64% 116.07% 109.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0800 0.8300 0.4850 0.5400 0.4150 0.4300 0.2800 -
P/RPS 4.58 2.56 1.00 1.16 1.23 1.36 0.93 30.42%
  YoY % 78.91% 156.00% -13.79% -5.69% -9.56% 46.24% -
  Horiz. % 492.47% 275.27% 107.53% 124.73% 132.26% 146.24% 100.00%
P/EPS -392.33 59.18 49.30 13.92 48.33 22.16 62.92 -
  YoY % -762.94% 20.04% 254.17% -71.20% 118.10% -64.78% -
  Horiz. % -623.54% 94.06% 78.35% 22.12% 76.81% 35.22% 100.00%
EY -0.25 1.69 2.03 7.19 2.07 4.51 1.59 -
  YoY % -114.79% -16.75% -71.77% 247.34% -54.10% 183.65% -
  Horiz. % -15.72% 106.29% 127.67% 452.20% 130.19% 283.65% 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 1.00 0.76 0.45 0.51 0.44 0.48 0.35 19.11%
  YoY % 31.58% 68.89% -11.76% 15.91% -8.33% 37.14% -
  Horiz. % 285.71% 217.14% 128.57% 145.71% 125.71% 137.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 -
Price 1.0200 1.1000 0.5200 0.5200 0.4800 0.5300 0.2950 -
P/RPS 4.33 3.39 1.07 1.12 1.43 1.68 0.98 28.08%
  YoY % 27.73% 216.82% -4.46% -21.68% -14.88% 71.43% -
  Horiz. % 441.84% 345.92% 109.18% 114.29% 145.92% 171.43% 100.00%
P/EPS -370.53 78.43 52.86 13.40 55.90 27.32 66.29 -
  YoY % -572.43% 48.37% 294.48% -76.03% 104.61% -58.79% -
  Horiz. % -558.95% 118.31% 79.74% 20.21% 84.33% 41.21% 100.00%
EY -0.27 1.28 1.89 7.46 1.79 3.66 1.51 -
  YoY % -121.09% -32.28% -74.66% 316.76% -51.09% 142.38% -
  Horiz. % -17.88% 84.77% 125.17% 494.04% 118.54% 242.38% 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 0.94 1.01 0.48 0.50 0.51 0.60 0.36 17.34%
  YoY % -6.93% 110.42% -4.00% -1.96% -15.00% 66.67% -
  Horiz. % 261.11% 280.56% 133.33% 138.89% 141.67% 166.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

524  170  404  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.085+0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.145+0.01 
 ALAM 0.050.00 
 KNM 0.125+0.01 
 VELESTO 0.13+0.015 
 HIBISCS 0.35+0.01 
 MINETEC 0.135+0.01 
 JAKS 0.81+0.05 
 HSI-C9J 0.17-0.035 

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