Highlights

[CAELY] YoY Quarter Result on 2019-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     577.13%    YoY -     604.64%
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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers