Highlights

[CAELY] YoY TTM Result on 2018-12-31 [#3]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -69.26%    YoY -     -70.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 75,032 89,145 92,196 124,256 116,680 87,377 98,183 -4.38%
  YoY % -15.83% -3.31% -25.80% 6.49% 33.54% -11.01% -
  Horiz. % 76.42% 90.79% 93.90% 126.56% 118.84% 88.99% 100.00%
PBT -2,098 1,595 3,417 5,498 9,821 1,627 7,081 -
  YoY % -231.54% -53.32% -37.85% -44.02% 503.63% -77.02% -
  Horiz. % -29.63% 22.53% 48.26% 77.64% 138.70% 22.98% 100.00%
Tax -137 -1,052 -1,595 -1,885 -2,770 1,886 -512 -19.72%
  YoY % 86.98% 34.04% 15.38% 31.95% -246.87% 468.36% -
  Horiz. % 26.76% 205.47% 311.52% 368.16% 541.02% -368.36% 100.00%
NP -2,235 543 1,822 3,613 7,051 3,513 6,569 -
  YoY % -511.60% -70.20% -49.57% -48.76% 100.71% -46.52% -
  Horiz. % -34.02% 8.27% 27.74% 55.00% 107.34% 53.48% 100.00%
NP to SH -2,144 597 2,046 4,019 7,195 3,445 6,770 -
  YoY % -459.13% -70.82% -49.09% -44.14% 108.85% -49.11% -
  Horiz. % -31.67% 8.82% 30.22% 59.36% 106.28% 50.89% 100.00%
Tax Rate - % 65.96 % 46.68 % 34.29 % 28.20 % -115.92 % 7.23 % -
  YoY % 0.00% 41.30% 36.13% 21.60% 124.33% -1,703.32% -
  Horiz. % 0.00% 912.31% 645.64% 474.27% 390.04% -1,603.32% 100.00%
Total Cost 77,267 88,602 90,374 120,643 109,629 83,864 91,614 -2.80%
  YoY % -12.79% -1.96% -25.09% 10.05% 30.72% -8.46% -
  Horiz. % 84.34% 96.71% 98.65% 131.69% 119.66% 91.54% 100.00%
Net Worth 85,447 87,489 87,200 86,400 83,569 75,199 71,199 3.09%
  YoY % -2.33% 0.33% 0.93% 3.39% 11.13% 5.62% -
  Horiz. % 120.01% 122.88% 122.47% 121.35% 117.37% 105.62% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 % - % 147.40 % 0.39 % 0.20 % 0.11 % 0.23 % - % -
  YoY % 0.00% 37,694.88% 95.00% 81.82% -52.17% 0.00% -
  Horiz. % 0.00% 64,086.95% 169.57% 86.96% 47.83% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 85,447 87,489 87,200 86,400 83,569 75,199 71,199 3.09%
  YoY % -2.33% 0.33% 0.93% 3.39% 11.13% 5.62% -
  Horiz. % 120.01% 122.88% 122.47% 121.35% 117.37% 105.62% 100.00%
NOSH 164,322 81,009 80,000 80,000 79,589 80,000 80,000 12.74%
  YoY % 102.84% 1.26% 0.00% 0.52% -0.51% 0.00% -
  Horiz. % 205.40% 101.26% 100.00% 100.00% 99.49% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.98 % 0.61 % 1.98 % 2.91 % 6.04 % 4.02 % 6.69 % -
  YoY % -588.52% -69.19% -31.96% -51.82% 50.25% -39.91% -
  Horiz. % -44.54% 9.12% 29.60% 43.50% 90.28% 60.09% 100.00%
ROE -2.51 % 0.68 % 2.35 % 4.65 % 8.61 % 4.58 % 9.51 % -
  YoY % -469.12% -71.06% -49.46% -45.99% 87.99% -51.84% -
  Horiz. % -26.39% 7.15% 24.71% 48.90% 90.54% 48.16% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.66 110.04 115.25 155.32 146.60 109.22 122.73 -15.19%
  YoY % -58.51% -4.52% -25.80% 5.95% 34.22% -11.01% -
  Horiz. % 37.20% 89.66% 93.91% 126.55% 119.45% 88.99% 100.00%
EPS -1.30 0.74 2.56 5.02 9.04 4.31 8.46 -
  YoY % -275.68% -71.09% -49.00% -44.47% 109.74% -49.05% -
  Horiz. % -15.37% 8.75% 30.26% 59.34% 106.86% 50.95% 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 0.5200 1.0800 1.0900 1.0800 1.0500 0.9400 0.8900 -8.56%
  YoY % -51.85% -0.92% 0.93% 2.86% 11.70% 5.62% -
  Horiz. % 58.43% 121.35% 122.47% 121.35% 117.98% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,682
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.29 53.80 55.65 75.00 70.42 52.74 59.26 -4.38%
  YoY % -15.82% -3.32% -25.80% 6.50% 33.52% -11.00% -
  Horiz. % 76.43% 90.79% 93.91% 126.56% 118.83% 89.00% 100.00%
EPS -1.29 0.36 1.23 2.43 4.34 2.08 4.09 -
  YoY % -458.33% -70.73% -49.38% -44.01% 108.65% -49.14% -
  Horiz. % -31.54% 8.80% 30.07% 59.41% 106.11% 50.86% 100.00%
DPS 0.00 0.53 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 0.5157 0.5281 0.5263 0.5215 0.5044 0.4539 0.4297 3.09%
  YoY % -2.35% 0.34% 0.92% 3.39% 11.13% 5.63% -
  Horiz. % 120.01% 122.90% 122.48% 121.36% 117.38% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4550 1.0800 0.8300 0.4850 0.5400 0.4150 0.4300 -
P/RPS 1.00 0.98 0.72 0.31 0.37 0.38 0.35 19.11%
  YoY % 2.04% 36.11% 132.26% -16.22% -2.63% 8.57% -
  Horiz. % 285.71% 280.00% 205.71% 88.57% 105.71% 108.57% 100.00%
P/EPS -34.87 146.55 32.45 9.65 5.97 9.64 5.08 -
  YoY % -123.79% 351.62% 236.27% 61.64% -38.07% 89.76% -
  Horiz. % -686.42% 2,884.84% 638.78% 189.96% 117.52% 189.76% 100.00%
EY -2.87 0.68 3.08 10.36 16.74 10.38 19.68 -
  YoY % -522.06% -77.92% -70.27% -38.11% 61.27% -47.26% -
  Horiz. % -14.58% 3.46% 15.65% 52.64% 85.06% 52.74% 100.00%
DY 0.00 1.02 0.01 0.02 0.02 0.02 0.00 -
  YoY % 0.00% 10,100.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,100.00% 50.00% 100.00% 100.00% 100.00% -
P/NAPS 0.88 1.00 0.76 0.45 0.51 0.44 0.48 10.63%
  YoY % -12.00% 31.58% 68.89% -11.76% 15.91% -8.33% -
  Horiz. % 183.33% 208.33% 158.33% 93.75% 106.25% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 20/02/19 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 -
Price 0.4000 1.0200 1.1000 0.5200 0.5200 0.4800 0.5300 -
P/RPS 0.88 0.93 0.95 0.33 0.35 0.44 0.43 12.67%
  YoY % -5.38% -2.11% 187.88% -5.71% -20.45% 2.33% -
  Horiz. % 204.65% 216.28% 220.93% 76.74% 81.40% 102.33% 100.00%
P/EPS -30.66 138.41 43.01 10.35 5.75 11.15 6.26 -
  YoY % -122.15% 221.81% 315.56% 80.00% -48.43% 78.12% -
  Horiz. % -489.78% 2,211.02% 687.06% 165.34% 91.85% 178.12% 100.00%
EY -3.26 0.72 2.33 9.66 17.38 8.97 15.97 -
  YoY % -552.78% -69.10% -75.88% -44.42% 93.76% -43.83% -
  Horiz. % -20.41% 4.51% 14.59% 60.49% 108.83% 56.17% 100.00%
DY 0.00 1.08 0.01 0.02 0.02 0.02 0.00 -
  YoY % 0.00% 10,700.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,400.00% 50.00% 100.00% 100.00% 100.00% -
P/NAPS 0.77 0.94 1.01 0.48 0.50 0.51 0.60 4.24%
  YoY % -18.09% -6.93% 110.42% -4.00% -1.96% -15.00% -
  Horiz. % 128.33% 156.67% 168.33% 80.00% 83.33% 85.00% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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