Highlights

[CAELY] YoY TTM Result on 2016-06-30 [#1]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     16.35%    YoY -     97.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 83,697 95,999 112,925 120,174 101,950 89,767 93,497 -1.83%
  YoY % -12.81% -14.99% -6.03% 17.88% 13.57% -3.99% -
  Horiz. % 89.52% 102.68% 120.78% 128.53% 109.04% 96.01% 100.00%
PBT 2,700 2,000 5,444 8,608 4,126 4,172 4,744 -8.96%
  YoY % 35.00% -63.26% -36.76% 108.63% -1.10% -12.06% -
  Horiz. % 56.91% 42.16% 114.76% 181.45% 86.97% 87.94% 100.00%
Tax -1,219 -920 -1,695 -2,907 -1,239 2,207 -962 4.02%
  YoY % -32.50% 45.72% 41.69% -134.62% -156.14% 329.42% -
  Horiz. % 126.72% 95.63% 176.20% 302.18% 128.79% -229.42% 100.00%
NP 1,481 1,080 3,749 5,701 2,887 6,379 3,782 -14.46%
  YoY % 37.13% -71.19% -34.24% 97.47% -54.74% 68.67% -
  Horiz. % 39.16% 28.56% 99.13% 150.74% 76.34% 168.67% 100.00%
NP to SH 1,559 1,148 4,130 6,005 3,040 6,337 3,857 -14.01%
  YoY % 35.80% -72.20% -31.22% 97.53% -52.03% 64.30% -
  Horiz. % 40.42% 29.76% 107.08% 155.69% 78.82% 164.30% 100.00%
Tax Rate 45.15 % 46.00 % 31.14 % 33.77 % 30.03 % -52.90 % 20.28 % 14.26%
  YoY % -1.85% 47.72% -7.79% 12.45% 156.77% -360.85% -
  Horiz. % 222.63% 226.82% 153.55% 166.52% 148.08% -260.85% 100.00%
Total Cost 82,216 94,919 109,176 114,473 99,063 83,388 89,715 -1.44%
  YoY % -13.38% -13.06% -4.63% 15.56% 18.80% -7.05% -
  Horiz. % 91.64% 105.80% 121.69% 127.60% 110.42% 92.95% 100.00%
Net Worth 88,348 87,200 87,200 84,510 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 3.18% 8.91% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 125.76% 115.48% 113.10% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 880 7 7 7 7 0 -
  YoY % 0.00% 10,901.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,001.39% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % 76.66 % 0.19 % 0.13 % 0.26 % 0.13 % - % -
  YoY % 0.00% 40,247.37% 46.15% -50.00% 100.00% 0.00% -
  Horiz. % 0.00% 58,969.24% 146.15% 100.00% 200.00% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 88,348 87,200 87,200 84,510 77,600 75,999 67,199 4.66%
  YoY % 1.32% 0.00% 3.18% 8.91% 2.11% 13.10% -
  Horiz. % 131.47% 129.76% 129.76% 125.76% 115.48% 113.10% 100.00%
NOSH 163,608 80,000 80,000 79,727 80,000 80,000 80,000 12.66%
  YoY % 104.51% 0.00% 0.34% -0.34% 0.00% 0.00% -
  Horiz. % 204.51% 100.00% 100.00% 99.66% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.77 % 1.13 % 3.32 % 4.74 % 2.83 % 7.11 % 4.05 % -12.88%
  YoY % 56.64% -65.96% -29.96% 67.49% -60.20% 75.56% -
  Horiz. % 43.70% 27.90% 81.98% 117.04% 69.88% 175.56% 100.00%
ROE 1.76 % 1.32 % 4.74 % 7.11 % 3.92 % 8.34 % 5.74 % -17.88%
  YoY % 33.33% -72.15% -33.33% 81.38% -53.00% 45.30% -
  Horiz. % 30.66% 23.00% 82.58% 123.87% 68.29% 145.30% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.16 120.00 141.16 150.73 127.44 112.21 116.87 -12.86%
  YoY % -57.37% -14.99% -6.35% 18.28% 13.57% -3.99% -
  Horiz. % 43.78% 102.68% 120.78% 128.97% 109.04% 96.01% 100.00%
EPS 0.95 1.43 5.16 7.53 3.80 7.92 4.82 -23.70%
  YoY % -33.57% -72.29% -31.47% 98.16% -52.02% 64.32% -
  Horiz. % 19.71% 29.67% 107.05% 156.22% 78.84% 164.32% 100.00%
DPS 0.00 1.10 0.01 0.01 0.01 0.01 0.00 -
  YoY % 0.00% 10,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,000.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.5400 1.0900 1.0900 1.0600 0.9700 0.9500 0.8400 -7.10%
  YoY % -50.46% 0.00% 2.83% 9.28% 2.11% 13.10% -
  Horiz. % 64.29% 129.76% 129.76% 126.19% 115.48% 113.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 50.89 58.37 68.66 73.07 61.99 54.58 56.85 -1.83%
  YoY % -12.81% -14.99% -6.04% 17.87% 13.58% -3.99% -
  Horiz. % 89.52% 102.67% 120.77% 128.53% 109.04% 96.01% 100.00%
EPS 0.95 0.70 2.51 3.65 1.85 3.85 2.35 -14.01%
  YoY % 35.71% -72.11% -31.23% 97.30% -51.95% 63.83% -
  Horiz. % 40.43% 29.79% 106.81% 155.32% 78.72% 163.83% 100.00%
DPS 0.00 0.54 0.00 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% - - - - -
NAPS 0.5372 0.5302 0.5302 0.5139 0.4719 0.4621 0.4086 4.66%
  YoY % 1.32% 0.00% 3.17% 8.90% 2.12% 13.09% -
  Horiz. % 131.47% 129.76% 129.76% 125.77% 115.49% 113.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4100 0.8050 0.4750 0.5100 0.5050 0.5150 0.3000 -
P/RPS 0.80 0.67 0.34 0.34 0.40 0.46 0.26 20.59%
  YoY % 19.40% 97.06% 0.00% -15.00% -13.04% 76.92% -
  Horiz. % 307.69% 257.69% 130.77% 130.77% 153.85% 176.92% 100.00%
P/EPS 43.03 56.10 9.20 6.77 13.29 6.50 6.22 38.02%
  YoY % -23.30% 509.78% 35.89% -49.06% 104.46% 4.50% -
  Horiz. % 691.80% 901.93% 147.91% 108.84% 213.67% 104.50% 100.00%
EY 2.32 1.78 10.87 14.77 7.52 15.38 16.07 -27.56%
  YoY % 30.34% -83.62% -26.40% 96.41% -51.11% -4.29% -
  Horiz. % 14.44% 11.08% 67.64% 91.91% 46.80% 95.71% 100.00%
DY 0.00 1.37 0.02 0.02 0.02 0.02 0.00 -
  YoY % 0.00% 6,750.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,850.00% 100.00% 100.00% 100.00% 100.00% -
P/NAPS 0.76 0.74 0.44 0.48 0.52 0.54 0.36 13.26%
  YoY % 2.70% 68.18% -8.33% -7.69% -3.70% 50.00% -
  Horiz. % 211.11% 205.56% 122.22% 133.33% 144.44% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 29/08/17 26/08/16 26/08/15 28/08/14 28/08/13 -
Price 0.3550 1.2300 0.4550 0.5100 0.4750 0.5650 0.2800 -
P/RPS 0.69 1.03 0.32 0.34 0.37 0.50 0.24 19.24%
  YoY % -33.01% 221.88% -5.88% -8.11% -26.00% 108.33% -
  Horiz. % 287.50% 429.17% 133.33% 141.67% 154.17% 208.33% 100.00%
P/EPS 37.26 85.71 8.81 6.77 12.50 7.13 5.81 36.29%
  YoY % -56.53% 872.87% 30.13% -45.84% 75.32% 22.72% -
  Horiz. % 641.31% 1,475.22% 151.64% 116.52% 215.15% 122.72% 100.00%
EY 2.68 1.17 11.35 14.77 8.00 14.02 17.22 -26.65%
  YoY % 129.06% -89.69% -23.16% 84.63% -42.94% -18.58% -
  Horiz. % 15.56% 6.79% 65.91% 85.77% 46.46% 81.42% 100.00%
DY 0.00 0.89 0.02 0.02 0.02 0.02 0.00 -
  YoY % 0.00% 4,350.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,450.00% 100.00% 100.00% 100.00% 100.00% -
P/NAPS 0.66 1.13 0.42 0.48 0.49 0.59 0.33 12.24%
  YoY % -41.59% 169.05% -12.50% -2.04% -16.95% 78.79% -
  Horiz. % 200.00% 342.42% 127.27% 145.45% 148.48% 178.79% 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
 
 

126  446  417  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 SAPNRG 0.090.00 
 ARMADA 0.16-0.005 
 VELESTO 0.155-0.01 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.33-0.02 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers