Highlights

[CAELY] YoY Quarter Result on 2016-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -63.98%    YoY -     -74.65%
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.
 


 

294  283  517  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMETRIC 0.14-0.01 
 DGB 0.085-0.005 
 PWRWELL 0.315+0.02 
 ARMADA 0.40+0.005 
 SAPNRG 0.245+0.01 
 XDL 0.16+0.005 
 PERDANA 0.495+0.025 
 SMETRIC-WA 0.035+0.01 
 XOX 0.04+0.005 
 FPGROUP 0.975+0.055 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers