Highlights

[CAELY] YoY TTM Result on 2012-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     17.12%    YoY -     165.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 116,680 87,377 98,183 94,074 55,567 62,648 93,709 3.72%
  YoY % 33.54% -11.01% 4.37% 69.30% -11.30% -33.15% -
  Horiz. % 124.51% 93.24% 104.77% 100.39% 59.30% 66.85% 100.00%
PBT 9,821 1,627 7,081 6,706 -7,319 -5,202 5,450 10.31%
  YoY % 503.63% -77.02% 5.59% 191.62% -40.70% -195.45% -
  Horiz. % 180.20% 29.85% 129.93% 123.05% -134.29% -95.45% 100.00%
Tax -2,770 1,886 -512 -2,580 1,039 -71 -3,295 -2.85%
  YoY % -246.87% 468.36% 80.16% -348.32% 1,563.38% 97.85% -
  Horiz. % 84.07% -57.24% 15.54% 78.30% -31.53% 2.15% 100.00%
NP 7,051 3,513 6,569 4,126 -6,280 -5,273 2,155 21.83%
  YoY % 100.71% -46.52% 59.21% 165.70% -19.10% -344.69% -
  Horiz. % 327.19% 163.02% 304.83% 191.46% -291.42% -244.69% 100.00%
NP to SH 7,195 3,445 6,770 4,126 -6,280 -5,273 2,158 22.21%
  YoY % 108.85% -49.11% 64.08% 165.70% -19.10% -344.35% -
  Horiz. % 333.41% 159.64% 313.72% 191.20% -291.01% -244.35% 100.00%
Tax Rate 28.20 % -115.92 % 7.23 % 38.47 % - % - % 60.46 % -11.93%
  YoY % 124.33% -1,703.32% -81.21% 0.00% 0.00% 0.00% -
  Horiz. % 46.64% -191.73% 11.96% 63.63% 0.00% 0.00% 100.00%
Total Cost 109,629 83,864 91,614 89,948 61,847 67,921 91,554 3.05%
  YoY % 30.72% -8.46% 1.85% 45.44% -8.94% -25.81% -
  Horiz. % 119.74% 91.60% 100.07% 98.25% 67.55% 74.19% 100.00%
Net Worth 83,569 75,199 71,199 64,800 61,599 63,055 72,458 2.41%
  YoY % 11.13% 5.62% 9.88% 5.19% -2.31% -12.98% -
  Horiz. % 115.33% 103.78% 98.26% 89.43% 85.01% 87.02% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7 7 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 0.11 % 0.23 % - % - % - % - % - % -
  YoY % -52.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.83% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,569 75,199 71,199 64,800 61,599 63,055 72,458 2.41%
  YoY % 11.13% 5.62% 9.88% 5.19% -2.31% -12.98% -
  Horiz. % 115.33% 103.78% 98.26% 89.43% 85.01% 87.02% 100.00%
NOSH 79,589 80,000 80,000 80,000 80,000 77,846 79,624 -0.01%
  YoY % -0.51% 0.00% 0.00% 0.00% 2.77% -2.23% -
  Horiz. % 99.96% 100.47% 100.47% 100.47% 100.47% 97.77% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.04 % 4.02 % 6.69 % 4.39 % -11.30 % -8.42 % 2.30 % 17.45%
  YoY % 50.25% -39.91% 52.39% 138.85% -34.20% -466.09% -
  Horiz. % 262.61% 174.78% 290.87% 190.87% -491.30% -366.09% 100.00%
ROE 8.61 % 4.58 % 9.51 % 6.37 % -10.19 % -8.36 % 2.98 % 19.33%
  YoY % 87.99% -51.84% 49.29% 162.51% -21.89% -380.54% -
  Horiz. % 288.93% 153.69% 319.13% 213.76% -341.95% -280.54% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 146.60 109.22 122.73 117.59 69.46 80.48 117.69 3.73%
  YoY % 34.22% -11.01% 4.37% 69.29% -13.69% -31.62% -
  Horiz. % 124.56% 92.80% 104.28% 99.92% 59.02% 68.38% 100.00%
EPS 9.04 4.31 8.46 5.16 -7.85 -6.77 2.71 22.23%
  YoY % 109.74% -49.05% 63.95% 165.73% -15.95% -349.82% -
  Horiz. % 333.58% 159.04% 312.18% 190.41% -289.67% -249.82% 100.00%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 1.0500 0.9400 0.8900 0.8100 0.7700 0.8100 0.9100 2.41%
  YoY % 11.70% 5.62% 9.88% 5.19% -4.94% -10.99% -
  Horiz. % 115.38% 103.30% 97.80% 89.01% 84.62% 89.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,443
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 70.10 52.50 58.99 56.52 33.38 37.64 56.30 3.72%
  YoY % 33.52% -11.00% 4.37% 69.32% -11.32% -33.14% -
  Horiz. % 124.51% 93.25% 104.78% 100.39% 59.29% 66.86% 100.00%
EPS 4.32 2.07 4.07 2.48 -3.77 -3.17 1.30 22.15%
  YoY % 108.70% -49.14% 64.11% 165.78% -18.93% -343.85% -
  Horiz. % 332.31% 159.23% 313.08% 190.77% -290.00% -243.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5021 0.4518 0.4278 0.3893 0.3701 0.3788 0.4353 2.41%
  YoY % 11.13% 5.61% 9.89% 5.19% -2.30% -12.98% -
  Horiz. % 115.35% 103.79% 98.28% 89.43% 85.02% 87.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5400 0.4150 0.4300 0.2800 0.2100 0.2500 0.2800 -
P/RPS 0.37 0.38 0.35 0.24 0.30 0.31 0.24 7.48%
  YoY % -2.63% 8.57% 45.83% -20.00% -3.23% 29.17% -
  Horiz. % 154.17% 158.33% 145.83% 100.00% 125.00% 129.17% 100.00%
P/EPS 5.97 9.64 5.08 5.43 -2.68 -3.69 10.33 -8.73%
  YoY % -38.07% 89.76% -6.45% 302.61% 27.37% -135.72% -
  Horiz. % 57.79% 93.32% 49.18% 52.57% -25.94% -35.72% 100.00%
EY 16.74 10.38 19.68 18.42 -37.38 -27.09 9.68 9.55%
  YoY % 61.27% -47.26% 6.84% 149.28% -37.98% -379.86% -
  Horiz. % 172.93% 107.23% 203.31% 190.29% -386.16% -279.86% 100.00%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.51 0.44 0.48 0.35 0.27 0.31 0.31 8.65%
  YoY % 15.91% -8.33% 37.14% 29.63% -12.90% 0.00% -
  Horiz. % 164.52% 141.94% 154.84% 112.90% 87.10% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 25/02/14 26/02/13 24/02/12 25/02/11 11/02/10 -
Price 0.5200 0.4800 0.5300 0.2950 0.2400 0.2200 0.2900 -
P/RPS 0.35 0.44 0.43 0.25 0.35 0.27 0.25 5.77%
  YoY % -20.45% 2.33% 72.00% -28.57% 29.63% 8.00% -
  Horiz. % 140.00% 176.00% 172.00% 100.00% 140.00% 108.00% 100.00%
P/EPS 5.75 11.15 6.26 5.72 -3.06 -3.25 10.70 -9.83%
  YoY % -48.43% 78.12% 9.44% 286.93% 5.85% -130.37% -
  Horiz. % 53.74% 104.21% 58.50% 53.46% -28.60% -30.37% 100.00%
EY 17.38 8.97 15.97 17.48 -32.71 -30.79 9.35 10.88%
  YoY % 93.76% -43.83% -8.64% 153.44% -6.24% -429.30% -
  Horiz. % 185.88% 95.94% 170.80% 186.95% -349.84% -329.30% 100.00%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 0.50 0.51 0.60 0.36 0.31 0.27 0.32 7.72%
  YoY % -1.96% -15.00% 66.67% 16.13% 14.81% -15.62% -
  Horiz. % 156.25% 159.38% 187.50% 112.50% 96.88% 84.38% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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