Highlights

[CAELY] YoY Quarter Result on 2017-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     0.38%    YoY -     211.74%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers