Highlights

[CAELY] YoY TTM Result on 2009-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     757.93%    YoY -     188.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Revenue 94,074 55,567 62,648 93,709 82,968 94,118 108,875 -1.99%
  YoY % 69.30% -11.30% -33.15% 12.95% -11.85% -13.55% -
  Horiz. % 86.41% 51.04% 57.54% 86.07% 76.20% 86.45% 100.00%
PBT 6,706 -7,319 -5,202 5,450 645 -372 5,708 2.25%
  YoY % 191.62% -40.70% -195.45% 744.96% 273.39% -106.52% -
  Horiz. % 117.48% -128.22% -91.14% 95.48% 11.30% -6.52% 100.00%
Tax -2,580 1,039 -71 -3,295 -3,084 762 -1,323 9.64%
  YoY % -348.32% 1,563.38% 97.85% -6.84% -504.72% 157.60% -
  Horiz. % 195.01% -78.53% 5.37% 249.06% 233.11% -57.60% 100.00%
NP 4,126 -6,280 -5,273 2,155 -2,439 390 4,385 -0.84%
  YoY % 165.70% -19.10% -344.69% 188.36% -725.38% -91.11% -
  Horiz. % 94.09% -143.22% -120.25% 49.14% -55.62% 8.89% 100.00%
NP to SH 4,126 -6,280 -5,273 2,158 -2,439 390 4,385 -0.84%
  YoY % 165.70% -19.10% -344.35% 188.48% -725.38% -91.11% -
  Horiz. % 94.09% -143.22% -120.25% 49.21% -55.62% 8.89% 100.00%
Tax Rate 38.47 % - % - % 60.46 % 478.14 % - % 23.18 % 7.23%
  YoY % 0.00% 0.00% 0.00% -87.36% 0.00% 0.00% -
  Horiz. % 165.96% 0.00% 0.00% 260.83% 2,062.73% 0.00% 100.00%
Total Cost 89,948 61,847 67,921 91,554 85,407 93,728 104,490 -2.04%
  YoY % 45.44% -8.94% -25.81% 7.20% -8.88% -10.30% -
  Horiz. % 86.08% 59.19% 65.00% 87.62% 81.74% 89.70% 100.00%
Net Worth 64,800 61,599 63,055 72,458 71,548 74,903 78,842 -2.67%
  YoY % 5.19% -2.31% -12.98% 1.27% -4.48% -5.00% -
  Horiz. % 82.19% 78.13% 79.98% 91.90% 90.75% 95.00% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Div 0 0 0 0 0 0 2,413 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 55.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Net Worth 64,800 61,599 63,055 72,458 71,548 74,903 78,842 -2.67%
  YoY % 5.19% -2.31% -12.98% 1.27% -4.48% -5.00% -
  Horiz. % 82.19% 78.13% 79.98% 91.90% 90.75% 95.00% 100.00%
NOSH 80,000 80,000 77,846 79,624 80,391 81,416 83,874 -0.65%
  YoY % 0.00% 2.77% -2.23% -0.95% -1.26% -2.93% -
  Horiz. % 95.38% 95.38% 92.81% 94.93% 95.85% 97.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
NP Margin 4.39 % -11.30 % -8.42 % 2.30 % -2.94 % 0.41 % 4.03 % 1.19%
  YoY % 138.85% -34.20% -466.09% 178.23% -817.07% -89.83% -
  Horiz. % 108.93% -280.40% -208.93% 57.07% -72.95% 10.17% 100.00%
ROE 6.37 % -10.19 % -8.36 % 2.98 % -3.41 % 0.52 % 5.56 % 1.89%
  YoY % 162.51% -21.89% -380.54% 187.39% -755.77% -90.65% -
  Horiz. % 114.57% -183.27% -150.36% 53.60% -61.33% 9.35% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 117.59 69.46 80.48 117.69 103.21 115.60 129.81 -1.35%
  YoY % 69.29% -13.69% -31.62% 14.03% -10.72% -10.95% -
  Horiz. % 90.59% 53.51% 62.00% 90.66% 79.51% 89.05% 100.00%
EPS 5.16 -7.85 -6.77 2.71 -3.03 0.48 5.23 -0.19%
  YoY % 165.73% -15.95% -349.82% 189.44% -731.25% -90.82% -
  Horiz. % 98.66% -150.10% -129.45% 51.82% -57.93% 9.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8100 0.7700 0.8100 0.9100 0.8900 0.9200 0.9400 -2.03%
  YoY % 5.19% -4.94% -10.99% 2.25% -3.26% -2.13% -
  Horiz. % 86.17% 81.91% 86.17% 96.81% 94.68% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,938
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
RPS 46.59 27.52 31.02 46.40 41.09 46.61 53.91 -1.99%
  YoY % 69.30% -11.28% -33.15% 12.92% -11.84% -13.54% -
  Horiz. % 86.42% 51.05% 57.54% 86.07% 76.22% 86.46% 100.00%
EPS 2.04 -3.11 -2.61 1.07 -1.21 0.19 2.17 -0.85%
  YoY % 165.59% -19.16% -343.93% 188.43% -736.84% -91.24% -
  Horiz. % 94.01% -143.32% -120.28% 49.31% -55.76% 8.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3209 0.3050 0.3123 0.3588 0.3543 0.3709 0.3904 -2.67%
  YoY % 5.21% -2.34% -12.96% 1.27% -4.48% -4.99% -
  Horiz. % 82.20% 78.13% 79.99% 91.91% 90.75% 95.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 -
Price 0.2800 0.2100 0.2500 0.2800 0.1900 0.4600 0.5400 -
P/RPS 0.24 0.30 0.31 0.24 0.18 0.40 0.42 -7.42%
  YoY % -20.00% -3.23% 29.17% 33.33% -55.00% -4.76% -
  Horiz. % 57.14% 71.43% 73.81% 57.14% 42.86% 95.24% 100.00%
P/EPS 5.43 -2.68 -3.69 10.33 -6.26 96.03 10.33 -8.48%
  YoY % 302.61% 27.37% -135.72% 265.02% -106.52% 829.62% -
  Horiz. % 52.57% -25.94% -35.72% 100.00% -60.60% 929.62% 100.00%
EY 18.42 -37.38 -27.09 9.68 -15.97 1.04 9.68 9.27%
  YoY % 149.28% -37.98% -379.86% 160.61% -1,635.58% -89.26% -
  Horiz. % 190.29% -386.16% -279.86% 100.00% -164.98% 10.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.27 0.31 0.31 0.21 0.50 0.57 -6.50%
  YoY % 29.63% -12.90% 0.00% 47.62% -58.00% -12.28% -
  Horiz. % 61.40% 47.37% 54.39% 54.39% 36.84% 87.72% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 CAGR
Date 26/02/13 24/02/12 25/02/11 11/02/10 26/02/09 28/11/06 24/11/05 -
Price 0.2950 0.2400 0.2200 0.2900 0.1800 0.4400 0.5100 -
P/RPS 0.25 0.35 0.27 0.25 0.17 0.38 0.39 -5.94%
  YoY % -28.57% 29.63% 8.00% 47.06% -55.26% -2.56% -
  Horiz. % 64.10% 89.74% 69.23% 64.10% 43.59% 97.44% 100.00%
P/EPS 5.72 -3.06 -3.25 10.70 -5.93 91.85 9.76 -7.10%
  YoY % 286.93% 5.85% -130.37% 280.44% -106.46% 841.09% -
  Horiz. % 58.61% -31.35% -33.30% 109.63% -60.76% 941.09% 100.00%
EY 17.48 -32.71 -30.79 9.35 -16.86 1.09 10.25 7.63%
  YoY % 153.44% -6.24% -429.30% 155.46% -1,646.79% -89.37% -
  Horiz. % 170.54% -319.12% -300.39% 91.22% -164.49% 10.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.64 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.31 0.27 0.32 0.20 0.48 0.54 -5.43%
  YoY % 16.13% 14.81% -15.62% 60.00% -58.33% -11.11% -
  Horiz. % 66.67% 57.41% 50.00% 59.26% 37.04% 88.89% 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.
 


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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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