Highlights

[CAELY] YoY TTM Result on 2015-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     9.90%    YoY -     -46.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 97,802 119,130 118,135 94,497 94,621 91,522 68,693 6.06%
  YoY % -17.90% 0.84% 25.01% -0.13% 3.39% 33.23% -
  Horiz. % 142.38% 173.42% 171.98% 137.56% 137.74% 133.23% 100.00%
PBT 2,283 7,181 7,534 5,013 4,812 2,126 3,365 -6.26%
  YoY % -68.21% -4.69% 50.29% 4.18% 126.34% -36.82% -
  Horiz. % 67.85% 213.40% 223.89% 148.97% 143.00% 63.18% 100.00%
Tax -887 -2,079 -2,655 -1,374 2,319 -485 -2,200 -14.04%
  YoY % 57.34% 21.69% -93.23% -159.25% 578.14% 77.95% -
  Horiz. % 40.32% 94.50% 120.68% 62.45% -105.41% 22.05% 100.00%
NP 1,396 5,102 4,879 3,639 7,131 1,641 1,165 3.06%
  YoY % -72.64% 4.57% 34.08% -48.97% 334.55% 40.86% -
  Horiz. % 119.83% 437.94% 418.80% 312.36% 612.10% 140.86% 100.00%
NP to SH 1,460 5,516 5,161 3,786 7,104 1,681 1,165 3.83%
  YoY % -73.53% 6.88% 36.32% -46.71% 322.61% 44.29% -
  Horiz. % 125.32% 473.48% 443.00% 324.98% 609.79% 144.29% 100.00%
Tax Rate 38.85 % 28.95 % 35.24 % 27.41 % -48.19 % 22.81 % 65.38 % -8.31%
  YoY % 34.20% -17.85% 28.57% 156.88% -311.27% -65.11% -
  Horiz. % 59.42% 44.28% 53.90% 41.92% -73.71% 34.89% 100.00%
Total Cost 96,406 114,028 113,256 90,858 87,490 89,881 67,528 6.11%
  YoY % -15.45% 0.68% 24.65% 3.85% -2.66% 33.10% -
  Horiz. % 142.76% 168.86% 167.72% 134.55% 129.56% 133.10% 100.00%
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 80 80 7 7 7 0 0 -
  YoY % 0.00% 900.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.12% 1,000.12% 100.00% 100.00% 100.00% - -
Div Payout % 5.48 % 1.45 % 0.15 % 0.21 % 0.11 % - % - % -
  YoY % 277.93% 866.67% -28.57% 90.91% 0.00% 0.00% -
  Horiz. % 4,981.82% 1,318.18% 136.36% 190.91% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 88,000 87,200 82,399 76,799 74,400 64,800 64,000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.43 % 4.28 % 4.13 % 3.85 % 7.54 % 1.79 % 1.70 % -2.84%
  YoY % -66.59% 3.63% 7.27% -48.94% 321.23% 5.29% -
  Horiz. % 84.12% 251.76% 242.94% 226.47% 443.53% 105.29% 100.00%
ROE 1.66 % 6.33 % 6.26 % 4.93 % 9.55 % 2.59 % 1.82 % -1.52%
  YoY % -73.78% 1.12% 26.98% -48.38% 268.73% 42.31% -
  Horiz. % 91.21% 347.80% 343.96% 270.88% 524.73% 142.31% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 122.25 148.91 147.67 118.12 118.28 114.40 85.87 6.06%
  YoY % -17.90% 0.84% 25.02% -0.14% 3.39% 33.22% -
  Horiz. % 142.37% 173.41% 171.97% 137.56% 137.74% 133.22% 100.00%
EPS 1.83 6.90 6.45 4.73 8.88 2.10 1.46 3.83%
  YoY % -73.48% 6.98% 36.36% -46.73% 322.86% 43.84% -
  Horiz. % 125.34% 472.60% 441.78% 323.97% 608.22% 143.84% 100.00%
DPS 0.10 0.10 0.01 0.01 0.01 0.00 0.00 -
  YoY % 0.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,000.00% 1,000.00% 100.00% 100.00% 100.00% - -
NAPS 1.1000 1.0900 1.0300 0.9600 0.9300 0.8100 0.8000 5.45%
  YoY % 0.92% 5.83% 7.29% 3.23% 14.81% 1.25% -
  Horiz. % 137.50% 136.25% 128.75% 120.00% 116.25% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,458
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.47 72.44 71.83 57.46 57.53 55.65 41.77 6.06%
  YoY % -17.90% 0.85% 25.01% -0.12% 3.38% 33.23% -
  Horiz. % 142.37% 173.43% 171.97% 137.56% 137.73% 133.23% 100.00%
EPS 0.89 3.35 3.14 2.30 4.32 1.02 0.71 3.84%
  YoY % -73.43% 6.69% 36.52% -46.76% 323.53% 43.66% -
  Horiz. % 125.35% 471.83% 442.25% 323.94% 608.45% 143.66% 100.00%
DPS 0.05 0.05 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 0.5351 0.5302 0.5010 0.4670 0.4524 0.3940 0.3892 5.45%
  YoY % 0.92% 5.83% 7.28% 3.23% 14.82% 1.23% -
  Horiz. % 137.49% 136.23% 128.73% 119.99% 116.24% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9400 0.4950 0.5200 0.4750 0.5250 0.3000 0.2400 -
P/RPS 0.77 0.33 0.35 0.40 0.44 0.26 0.28 18.36%
  YoY % 133.33% -5.71% -12.50% -9.09% 69.23% -7.14% -
  Horiz. % 275.00% 117.86% 125.00% 142.86% 157.14% 92.86% 100.00%
P/EPS 51.51 7.18 8.06 10.04 5.91 14.28 16.48 20.91%
  YoY % 617.41% -10.92% -19.72% 69.88% -58.61% -13.35% -
  Horiz. % 312.56% 43.57% 48.91% 60.92% 35.86% 86.65% 100.00%
EY 1.94 13.93 12.41 9.96 16.91 7.00 6.07 -17.31%
  YoY % -86.07% 12.25% 24.60% -41.10% 141.57% 15.32% -
  Horiz. % 31.96% 229.49% 204.45% 164.09% 278.58% 115.32% 100.00%
DY 0.11 0.20 0.02 0.02 0.02 0.00 0.00 -
  YoY % -45.00% 900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 550.00% 1,000.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.85 0.45 0.50 0.49 0.56 0.37 0.30 18.95%
  YoY % 88.89% -10.00% 2.04% -12.50% 51.35% 23.33% -
  Horiz. % 283.33% 150.00% 166.67% 163.33% 186.67% 123.33% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 01/06/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.8150 0.4850 0.5450 0.5100 0.5600 0.3050 0.2200 -
P/RPS 0.67 0.33 0.37 0.43 0.47 0.27 0.26 17.08%
  YoY % 103.03% -10.81% -13.95% -8.51% 74.07% 3.85% -
  Horiz. % 257.69% 126.92% 142.31% 165.38% 180.77% 103.85% 100.00%
P/EPS 44.66 7.03 8.45 10.78 6.31 14.52 15.11 19.79%
  YoY % 535.28% -16.80% -21.61% 70.84% -56.54% -3.90% -
  Horiz. % 295.57% 46.53% 55.92% 71.34% 41.76% 96.10% 100.00%
EY 2.24 14.22 11.84 9.28 15.86 6.89 6.62 -16.52%
  YoY % -84.25% 20.10% 27.59% -41.49% 130.19% 4.08% -
  Horiz. % 33.84% 214.80% 178.85% 140.18% 239.58% 104.08% 100.00%
DY 0.12 0.21 0.02 0.02 0.02 0.00 0.00 -
  YoY % -42.86% 950.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 1,050.00% 100.00% 100.00% 100.00% - -
P/NAPS 0.74 0.44 0.53 0.53 0.60 0.38 0.28 17.57%
  YoY % 68.18% -16.98% 0.00% -11.67% 57.89% 35.71% -
  Horiz. % 264.29% 157.14% 189.29% 189.29% 214.29% 135.71% 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
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

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