[CAELY] YoY Quarter Result on 2017-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,297 28,947 23,444 28,570 27,115 19,995 23,557 1.19% YoY % -12.61% 23.47% -17.94% 5.37% 35.61% -15.12% - Horiz. % 107.39% 122.88% 99.52% 121.28% 115.10% 84.88% 100.00%
PBT 1,163 161 1,310 -373 1,914 -1,472 797 6.50% YoY % 622.36% -87.71% 451.21% -119.49% 230.03% -284.69% - Horiz. % 145.92% 20.20% 164.37% -46.80% 240.15% -184.69% 100.00%
Tax -111 -23 -693 -499 -614 2,646 -185 -8.16% YoY % -382.61% 96.68% -38.88% 18.73% -123.20% 1,530.27% - Horiz. % 60.00% 12.43% 374.59% 269.73% 331.89% -1,430.27% 100.00%
NP 1,052 138 617 -872 1,300 1,174 612 9.44% YoY % 662.32% -77.63% 170.76% -167.08% 10.73% 91.83% - Horiz. % 171.90% 22.55% 100.82% -142.48% 212.42% 191.83% 100.00%
NP to SH 1,064 151 790 -707 1,327 986 652 8.50% YoY % 604.64% -80.89% 211.74% -153.28% 34.58% 51.23% - Horiz. % 163.19% 23.16% 121.17% -108.44% 203.53% 151.23% 100.00%
Tax Rate 9.54 % 14.29 % 52.90 % - % 32.08 % - % 23.21 % -13.77% YoY % -33.24% -72.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 41.10% 61.57% 227.92% 0.00% 138.22% 0.00% 100.00%
Total Cost 24,245 28,809 22,827 29,442 25,815 18,821 22,945 0.92% YoY % -15.84% 26.21% -22.47% 14.05% 37.16% -17.97% - Horiz. % 105.67% 125.56% 99.49% 128.32% 112.51% 82.03% 100.00%
Net Worth 88,666 88,000 87,200 82,399 76,799 74,400 64,800 5.36% YoY % 0.76% 0.92% 5.83% 7.29% 3.23% 14.81% - Horiz. % 136.83% 135.80% 134.57% 127.16% 118.52% 114.81% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 80 80 7 7 7 - - YoY % 0.00% 0.00% 900.12% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,000.12% 1,000.12% 100.00% 100.00% 100.00% -
Div Payout % - % 52.98 % 10.13 % - % 0.60 % 0.81 % - % - YoY % 0.00% 423.00% 0.00% 0.00% -25.93% 0.00% - Horiz. % 0.00% 6,540.74% 1,250.62% 0.00% 74.07% 100.00% -
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 88,666 88,000 87,200 82,399 76,799 74,400 64,800 5.36% YoY % 0.76% 0.92% 5.83% 7.29% 3.23% 14.81% - Horiz. % 136.83% 135.80% 134.57% 127.16% 118.52% 114.81% 100.00%
NOSH 81,345 80,000 80,000 80,000 80,000 80,000 80,000 0.28% YoY % 1.68% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.68% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.16 % 0.48 % 2.63 % -3.05 % 4.79 % 5.87 % 2.60 % 8.14% YoY % 766.67% -81.75% 186.23% -163.67% -18.40% 125.77% - Horiz. % 160.00% 18.46% 101.15% -117.31% 184.23% 225.77% 100.00%
ROE 1.20 % 0.17 % 0.91 % -0.86 % 1.73 % 1.33 % 1.01 % 2.91% YoY % 605.88% -81.32% 205.81% -149.71% 30.08% 31.68% - Horiz. % 118.81% 16.83% 90.10% -85.15% 171.29% 131.68% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.10 36.18 29.31 35.71 33.89 24.99 29.45 0.91% YoY % -14.04% 23.44% -17.92% 5.37% 35.61% -15.14% - Horiz. % 105.60% 122.85% 99.52% 121.26% 115.08% 84.86% 100.00%
EPS 1.31 0.20 1.00 -0.90 1.70 1.20 0.80 8.56% YoY % 555.00% -80.00% 211.11% -152.94% 41.67% 50.00% - Horiz. % 163.75% 25.00% 125.00% -112.50% 212.50% 150.00% 100.00%
DPS 0.00 0.10 0.10 0.01 0.01 0.01 0.00 - YoY % 0.00% 0.00% 900.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,000.00% 1,000.00% 100.00% 100.00% 100.00% -
NAPS 1.0900 1.1000 1.0900 1.0300 0.9600 0.9300 0.8100 5.07% YoY % -0.91% 0.92% 5.83% 7.29% 3.23% 14.81% - Horiz. % 134.57% 135.80% 134.57% 127.16% 118.52% 114.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,140 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.41 17.64 14.28 17.41 16.52 12.18 14.35 1.19% YoY % -12.64% 23.53% -17.98% 5.39% 35.63% -15.12% - Horiz. % 107.39% 122.93% 99.51% 121.32% 115.12% 84.88% 100.00%
EPS 0.65 0.09 0.48 -0.43 0.81 0.60 0.40 8.42% YoY % 622.22% -81.25% 211.63% -153.09% 35.00% 50.00% - Horiz. % 162.50% 22.50% 120.00% -107.50% 202.50% 150.00% 100.00%
DPS 0.00 0.05 0.05 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.5402 0.5361 0.5313 0.5020 0.4679 0.4533 0.3948 5.36% YoY % 0.76% 0.90% 5.84% 7.29% 3.22% 14.82% - Horiz. % 136.83% 135.79% 134.57% 127.15% 118.52% 114.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.0500 0.9400 0.4950 0.5200 0.4750 0.5250 0.3000 -
P/RPS 3.38 2.60 1.69 1.46 1.40 2.10 1.02 22.09% YoY % 30.00% 53.85% 15.75% 4.29% -33.33% 105.88% - Horiz. % 331.37% 254.90% 165.69% 143.14% 137.25% 205.88% 100.00%
P/EPS 80.28 498.01 50.13 -58.84 28.64 42.60 36.81 13.87% YoY % -83.88% 893.44% 185.20% -305.45% -32.77% 15.73% - Horiz. % 218.09% 1,352.92% 136.19% -159.85% 77.80% 115.73% 100.00%
EY 1.25 0.20 1.99 -1.70 3.49 2.35 2.72 -12.15% YoY % 525.00% -89.95% 217.06% -148.71% 48.51% -13.60% - Horiz. % 45.96% 7.35% 73.16% -62.50% 128.31% 86.40% 100.00%
DY 0.00 0.11 0.20 0.02 0.02 0.02 0.00 - YoY % 0.00% -45.00% 900.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 550.00% 1,000.00% 100.00% 100.00% 100.00% -
P/NAPS 0.96 0.85 0.45 0.50 0.49 0.56 0.37 17.21% YoY % 12.94% 88.89% -10.00% 2.04% -12.50% 51.35% - Horiz. % 259.46% 229.73% 121.62% 135.14% 132.43% 151.35% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 01/06/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.4350 0.8150 0.4850 0.5450 0.5100 0.5600 0.3050 -
P/RPS 1.40 2.25 1.66 1.53 1.50 2.24 1.04 5.08% YoY % -37.78% 35.54% 8.50% 2.00% -33.04% 115.38% - Horiz. % 134.62% 216.35% 159.62% 147.12% 144.23% 215.38% 100.00%
P/EPS 33.26 431.79 49.11 -61.67 30.75 45.44 37.42 -1.94% YoY % -92.30% 779.23% 179.63% -300.55% -32.33% 21.43% - Horiz. % 88.88% 1,153.90% 131.24% -164.80% 82.18% 121.43% 100.00%
EY 3.01 0.23 2.04 -1.62 3.25 2.20 2.67 2.02% YoY % 1,208.70% -88.73% 225.93% -149.85% 47.73% -17.60% - Horiz. % 112.73% 8.61% 76.40% -60.67% 121.72% 82.40% 100.00%
DY 0.00 0.12 0.21 0.02 0.02 0.02 0.00 - YoY % 0.00% -42.86% 950.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 600.00% 1,050.00% 100.00% 100.00% 100.00% -
P/NAPS 0.40 0.74 0.44 0.53 0.53 0.60 0.38 0.86% YoY % -45.95% 68.18% -16.98% 0.00% -11.67% 57.89% - Horiz. % 105.26% 194.74% 115.79% 139.47% 139.47% 157.89% 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.
Comment
CHB INTERIM Q4 31 Mar 2017.pdf 
