Highlights

[CAELY] YoY Quarter Result on 2015-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     93.16%    YoY -     34.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 28,947 23,444 28,570 27,115 19,995 23,557 26,109 1.73%
  YoY % 23.47% -17.94% 5.37% 35.61% -15.12% -9.77% -
  Horiz. % 110.87% 89.79% 109.43% 103.85% 76.58% 90.23% 100.00%
PBT 161 1,310 -373 1,914 -1,472 797 5,377 -44.26%
  YoY % -87.71% 451.21% -119.49% 230.03% -284.69% -85.18% -
  Horiz. % 2.99% 24.36% -6.94% 35.60% -27.38% 14.82% 100.00%
Tax -23 -693 -499 -614 2,646 -185 -2,280 -53.50%
  YoY % 96.68% -38.88% 18.73% -123.20% 1,530.27% 91.89% -
  Horiz. % 1.01% 30.39% 21.89% 26.93% -116.05% 8.11% 100.00%
NP 138 617 -872 1,300 1,174 612 3,097 -40.44%
  YoY % -77.63% 170.76% -167.08% 10.73% 91.83% -80.24% -
  Horiz. % 4.46% 19.92% -28.16% 41.98% 37.91% 19.76% 100.00%
NP to SH 151 790 -707 1,327 986 652 3,097 -39.54%
  YoY % -80.89% 211.74% -153.28% 34.58% 51.23% -78.95% -
  Horiz. % 4.88% 25.51% -22.83% 42.85% 31.84% 21.05% 100.00%
Tax Rate 14.29 % 52.90 % - % 32.08 % - % 23.21 % 42.40 % -16.57%
  YoY % -72.99% 0.00% 0.00% 0.00% 0.00% -45.26% -
  Horiz. % 33.70% 124.76% 0.00% 75.66% 0.00% 54.74% 100.00%
Total Cost 28,809 22,827 29,442 25,815 18,821 22,945 23,012 3.81%
  YoY % 26.21% -22.47% 14.05% 37.16% -17.97% -0.29% -
  Horiz. % 125.19% 99.20% 127.94% 112.18% 81.79% 99.71% 100.00%
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 80 80 7 7 7 - - -
  YoY % 0.00% 900.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 1,000.12% 100.00% 100.00% 100.00% - -
Div Payout % 52.98 % 10.13 % - % 0.60 % 0.81 % - % - % -
  YoY % 423.00% 0.00% 0.00% -25.93% 0.00% 0.00% -
  Horiz. % 6,540.74% 1,250.62% 0.00% 74.07% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.48 % 2.63 % -3.05 % 4.79 % 5.87 % 2.60 % 11.86 % -41.39%
  YoY % -81.75% 186.23% -163.67% -18.40% 125.77% -78.08% -
  Horiz. % 4.05% 22.18% -25.72% 40.39% 49.49% 21.92% 100.00%
ROE 0.17 % 0.91 % -0.86 % 1.73 % 1.33 % 1.01 % 4.84 % -42.76%
  YoY % -81.32% 205.81% -149.71% 30.08% 31.68% -79.13% -
  Horiz. % 3.51% 18.80% -17.77% 35.74% 27.48% 20.87% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.18 29.31 35.71 33.89 24.99 29.45 32.64 1.73%
  YoY % 23.44% -17.92% 5.37% 35.61% -15.14% -9.77% -
  Horiz. % 110.85% 89.80% 109.41% 103.83% 76.56% 90.23% 100.00%
EPS 0.20 1.00 -0.90 1.70 1.20 0.80 3.90 -39.03%
  YoY % -80.00% 211.11% -152.94% 41.67% 50.00% -79.49% -
  Horiz. % 5.13% 25.64% -23.08% 43.59% 30.77% 20.51% 100.00%
DPS 0.10 0.10 0.01 0.01 0.01 0.00 0.00 -
  YoY % 0.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 1,000.00% 100.00% 100.00% 100.00% - -
NAPS 1.1000 1.0900 1.0300 0.9600 0.9300 0.8100 0.8000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 191,270
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.13 12.26 14.94 14.18 10.45 12.32 13.65 1.73%
  YoY % 23.41% -17.94% 5.36% 35.69% -15.18% -9.74% -
  Horiz. % 110.84% 89.82% 109.45% 103.88% 76.56% 90.26% 100.00%
EPS 0.08 0.41 -0.37 0.69 0.52 0.34 1.62 -39.42%
  YoY % -80.49% 210.81% -153.62% 32.69% 52.94% -79.01% -
  Horiz. % 4.94% 25.31% -22.84% 42.59% 32.10% 20.99% 100.00%
DPS 0.04 0.04 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% 100.00% - - - - -
NAPS 0.4601 0.4559 0.4308 0.4015 0.3890 0.3388 0.3346 5.45%
  YoY % 0.92% 5.83% 7.30% 3.21% 14.82% 1.26% -
  Horiz. % 137.51% 136.25% 128.75% 119.99% 116.26% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9400 0.4950 0.5200 0.4750 0.5250 0.3000 0.2400 -
P/RPS 2.60 1.69 1.46 1.40 2.10 1.02 0.74 23.29%
  YoY % 53.85% 15.75% 4.29% -33.33% 105.88% 37.84% -
  Horiz. % 351.35% 228.38% 197.30% 189.19% 283.78% 137.84% 100.00%
P/EPS 498.01 50.13 -58.84 28.64 42.60 36.81 6.20 107.65%
  YoY % 893.44% 185.20% -305.45% -32.77% 15.73% 493.71% -
  Horiz. % 8,032.42% 808.55% -949.03% 461.94% 687.10% 593.71% 100.00%
EY 0.20 1.99 -1.70 3.49 2.35 2.72 16.13 -51.87%
  YoY % -89.95% 217.06% -148.71% 48.51% -13.60% -83.14% -
  Horiz. % 1.24% 12.34% -10.54% 21.64% 14.57% 16.86% 100.00%
DY 0.11 0.20 0.02 0.02 0.02 0.00 0.00 -
  YoY % -45.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 550.00% 1,000.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.85 0.45 0.50 0.49 0.56 0.37 0.30 18.95%
  YoY % 88.89% -10.00% 2.04% -12.50% 51.35% 23.33% -
  Horiz. % 283.33% 150.00% 166.67% 163.33% 186.67% 123.33% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 01/06/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.8150 0.4850 0.5450 0.5100 0.5600 0.3050 0.2200 -
P/RPS 2.25 1.66 1.53 1.50 2.24 1.04 0.67 22.36%
  YoY % 35.54% 8.50% 2.00% -33.04% 115.38% 55.22% -
  Horiz. % 335.82% 247.76% 228.36% 223.88% 334.33% 155.22% 100.00%
P/EPS 431.79 49.11 -61.67 30.75 45.44 37.42 5.68 105.75%
  YoY % 779.23% 179.63% -300.55% -32.33% 21.43% 558.80% -
  Horiz. % 7,601.94% 864.61% -1,085.74% 541.37% 800.00% 658.80% 100.00%
EY 0.23 2.04 -1.62 3.25 2.20 2.67 17.60 -51.45%
  YoY % -88.73% 225.93% -149.85% 47.73% -17.60% -84.83% -
  Horiz. % 1.31% 11.59% -9.20% 18.47% 12.50% 15.17% 100.00%
DY 0.12 0.21 0.02 0.02 0.02 0.00 0.00 -
  YoY % -42.86% 950.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 1,050.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.74 0.44 0.53 0.53 0.60 0.38 0.28 17.57%
  YoY % 68.18% -16.98% 0.00% -11.67% 57.89% 35.71% -
  Horiz. % 264.29% 157.14% 189.29% 189.29% 214.29% 135.71% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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