Highlights

[CAELY] YoY Quarter Result on 2014-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -36.47%    YoY -     51.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 23,444 28,570 27,115 19,995 23,557 26,109 12,983 10.34%
  YoY % -17.94% 5.37% 35.61% -15.12% -9.77% 101.10% -
  Horiz. % 180.57% 220.06% 208.85% 154.01% 181.44% 201.10% 100.00%
PBT 1,310 -373 1,914 -1,472 797 5,377 -5,307 -
  YoY % 451.21% -119.49% 230.03% -284.69% -85.18% 201.32% -
  Horiz. % -24.68% 7.03% -36.07% 27.74% -15.02% -101.32% 100.00%
Tax -693 -499 -614 2,646 -185 -2,280 959 -
  YoY % -38.88% 18.73% -123.20% 1,530.27% 91.89% -337.75% -
  Horiz. % -72.26% -52.03% -64.03% 275.91% -19.29% -237.75% 100.00%
NP 617 -872 1,300 1,174 612 3,097 -4,348 -
  YoY % 170.76% -167.08% 10.73% 91.83% -80.24% 171.23% -
  Horiz. % -14.19% 20.06% -29.90% -27.00% -14.08% -71.23% 100.00%
NP to SH 790 -707 1,327 986 652 3,097 -4,348 -
  YoY % 211.74% -153.28% 34.58% 51.23% -78.95% 171.23% -
  Horiz. % -18.17% 16.26% -30.52% -22.68% -15.00% -71.23% 100.00%
Tax Rate 52.90 % - % 32.08 % - % 23.21 % 42.40 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -45.26% 0.00% -
  Horiz. % 124.76% 0.00% 75.66% 0.00% 54.74% 100.00% -
Total Cost 22,827 29,442 25,815 18,821 22,945 23,012 17,331 4.69%
  YoY % -22.47% 14.05% 37.16% -17.97% -0.29% 32.78% -
  Horiz. % 131.71% 169.88% 148.95% 108.60% 132.39% 132.78% 100.00%
Net Worth 87,200 82,399 76,799 74,400 64,800 64,000 60,359 6.32%
  YoY % 5.83% 7.29% 3.23% 14.81% 1.25% 6.03% -
  Horiz. % 144.47% 136.52% 127.24% 123.26% 107.36% 106.03% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 80 7 7 7 - - - -
  YoY % 900.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 100.00% 100.00% 100.00% - - -
Div Payout % 10.13 % - % 0.60 % 0.81 % - % - % - % -
  YoY % 0.00% 0.00% -25.93% 0.00% 0.00% 0.00% -
  Horiz. % 1,250.62% 0.00% 74.07% 100.00% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 87,200 82,399 76,799 74,400 64,800 64,000 60,359 6.32%
  YoY % 5.83% 7.29% 3.23% 14.81% 1.25% 6.03% -
  Horiz. % 144.47% 136.52% 127.24% 123.26% 107.36% 106.03% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,420 0.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.73% -
  Horiz. % 100.73% 100.73% 100.73% 100.73% 100.73% 100.73% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.63 % -3.05 % 4.79 % 5.87 % 2.60 % 11.86 % -33.49 % -
  YoY % 186.23% -163.67% -18.40% 125.77% -78.08% 135.41% -
  Horiz. % -7.85% 9.11% -14.30% -17.53% -7.76% -35.41% 100.00%
ROE 0.91 % -0.86 % 1.73 % 1.33 % 1.01 % 4.84 % -7.20 % -
  YoY % 205.81% -149.71% 30.08% 31.68% -79.13% 167.22% -
  Horiz. % -12.64% 11.94% -24.03% -18.47% -14.03% -67.22% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.31 35.71 33.89 24.99 29.45 32.64 16.35 10.21%
  YoY % -17.92% 5.37% 35.61% -15.14% -9.77% 99.63% -
  Horiz. % 179.27% 218.41% 207.28% 152.84% 180.12% 199.63% 100.00%
EPS 1.00 -0.90 1.70 1.20 0.80 3.90 -5.40 -
  YoY % 211.11% -152.94% 41.67% 50.00% -79.49% 172.22% -
  Horiz. % -18.52% 16.67% -31.48% -22.22% -14.81% -72.22% 100.00%
DPS 0.10 0.01 0.01 0.01 0.00 0.00 0.00 -
  YoY % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 100.00% 100.00% - - -
NAPS 1.0900 1.0300 0.9600 0.9300 0.8100 0.8000 0.7600 6.19%
  YoY % 5.83% 7.29% 3.23% 14.81% 1.25% 5.26% -
  Horiz. % 143.42% 135.53% 126.32% 122.37% 106.58% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,270
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.26 14.94 14.18 10.45 12.32 13.65 6.79 10.34%
  YoY % -17.94% 5.36% 35.69% -15.18% -9.74% 101.03% -
  Horiz. % 180.56% 220.03% 208.84% 153.90% 181.44% 201.03% 100.00%
EPS 0.41 -0.37 0.69 0.52 0.34 1.62 -2.27 -
  YoY % 210.81% -153.62% 32.69% 52.94% -79.01% 171.37% -
  Horiz. % -18.06% 16.30% -30.40% -22.91% -14.98% -71.37% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 0.4559 0.4308 0.4015 0.3890 0.3388 0.3346 0.3156 6.32%
  YoY % 5.83% 7.30% 3.21% 14.82% 1.26% 6.02% -
  Horiz. % 144.46% 136.50% 127.22% 123.26% 107.35% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.4950 0.5200 0.4750 0.5250 0.3000 0.2400 0.2500 -
P/RPS 1.69 1.46 1.40 2.10 1.02 0.74 1.53 1.67%
  YoY % 15.75% 4.29% -33.33% 105.88% 37.84% -51.63% -
  Horiz. % 110.46% 95.42% 91.50% 137.25% 66.67% 48.37% 100.00%
P/EPS 50.13 -58.84 28.64 42.60 36.81 6.20 -4.57 -
  YoY % 185.20% -305.45% -32.77% 15.73% 493.71% 235.67% -
  Horiz. % -1,096.94% 1,287.53% -626.70% -932.17% -805.47% -135.67% 100.00%
EY 1.99 -1.70 3.49 2.35 2.72 16.13 -21.90 -
  YoY % 217.06% -148.71% 48.51% -13.60% -83.14% 173.65% -
  Horiz. % -9.09% 7.76% -15.94% -10.73% -12.42% -73.65% 100.00%
DY 0.20 0.02 0.02 0.02 0.00 0.00 0.00 -
  YoY % 900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 100.00% 100.00% 100.00% - - -
P/NAPS 0.45 0.50 0.49 0.56 0.37 0.30 0.33 5.30%
  YoY % -10.00% 2.04% -12.50% 51.35% 23.33% -9.09% -
  Horiz. % 136.36% 151.52% 148.48% 169.70% 112.12% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 -
Price 0.4850 0.5450 0.5100 0.5600 0.3050 0.2200 0.2200 -
P/RPS 1.66 1.53 1.50 2.24 1.04 0.67 1.35 3.50%
  YoY % 8.50% 2.00% -33.04% 115.38% 55.22% -50.37% -
  Horiz. % 122.96% 113.33% 111.11% 165.93% 77.04% 49.63% 100.00%
P/EPS 49.11 -61.67 30.75 45.44 37.42 5.68 -4.02 -
  YoY % 179.63% -300.55% -32.33% 21.43% 558.80% 241.29% -
  Horiz. % -1,221.64% 1,534.08% -764.93% -1,130.35% -930.85% -141.29% 100.00%
EY 2.04 -1.62 3.25 2.20 2.67 17.60 -24.88 -
  YoY % 225.93% -149.85% 47.73% -17.60% -84.83% 170.74% -
  Horiz. % -8.20% 6.51% -13.06% -8.84% -10.73% -70.74% 100.00%
DY 0.21 0.02 0.02 0.02 0.00 0.00 0.00 -
  YoY % 950.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,050.00% 100.00% 100.00% 100.00% - - -
P/NAPS 0.44 0.53 0.53 0.60 0.38 0.28 0.29 7.19%
  YoY % -16.98% 0.00% -11.67% 57.89% 35.71% -3.45% -
  Horiz. % 151.72% 182.76% 182.76% 206.90% 131.03% 96.55% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

154  628  510  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.70+0.10 
 VSOLAR 0.0350.00 
 ASB 0.18+0.015 
 KGROUP-OR 0.0050.00 
 LUSTER 0.17-0.005 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 KANGER 0.17-0.005 
 AT 0.085+0.005 
 ESCERAM 0.625-0.09 

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!
PARTNERS & BROKERS