Highlights

[CAELY] YoY TTM Result on 2018-03-31 [#4]

Stock [CAELY]: CAELY HOLDINGS BHD
Announcement Date 01-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -28.64%    YoY -     -73.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 67,971 85,495 97,802 119,130 118,135 94,497 94,621 -5.36%
  YoY % -20.50% -12.58% -17.90% 0.84% 25.01% -0.13% -
  Horiz. % 71.84% 90.36% 103.36% 125.90% 124.85% 99.87% 100.00%
PBT -7,162 2,597 2,283 7,181 7,534 5,013 4,812 -
  YoY % -375.78% 13.75% -68.21% -4.69% 50.29% 4.18% -
  Horiz. % -148.84% 53.97% 47.44% 149.23% 156.57% 104.18% 100.00%
Tax 235 -1,140 -887 -2,079 -2,655 -1,374 2,319 -31.70%
  YoY % 120.61% -28.52% 57.34% 21.69% -93.23% -159.25% -
  Horiz. % 10.13% -49.16% -38.25% -89.65% -114.49% -59.25% 100.00%
NP -6,927 1,457 1,396 5,102 4,879 3,639 7,131 -
  YoY % -575.43% 4.37% -72.64% 4.57% 34.08% -48.97% -
  Horiz. % -97.14% 20.43% 19.58% 71.55% 68.42% 51.03% 100.00%
NP to SH -6,837 1,510 1,460 5,516 5,161 3,786 7,104 -
  YoY % -552.78% 3.42% -73.53% 6.88% 36.32% -46.71% -
  Horiz. % -96.24% 21.26% 20.55% 77.65% 72.65% 53.29% 100.00%
Tax Rate - % 43.90 % 38.85 % 28.95 % 35.24 % 27.41 % -48.19 % -
  YoY % 0.00% 13.00% 34.20% -17.85% 28.57% 156.88% -
  Horiz. % 0.00% -91.10% -80.62% -60.07% -73.13% -56.88% 100.00%
Total Cost 74,898 84,038 96,406 114,028 113,256 90,858 87,490 -2.55%
  YoY % -10.88% -12.83% -15.45% 0.68% 24.65% 3.85% -
  Horiz. % 85.61% 96.05% 110.19% 130.33% 129.45% 103.85% 100.00%
Net Worth 82,229 88,666 88,000 87,200 82,399 76,799 74,400 1.68%
  YoY % -7.26% 0.76% 0.92% 5.83% 7.29% 3.23% -
  Horiz. % 110.52% 119.18% 118.28% 117.20% 110.75% 103.23% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 0 800 80 80 7 7 7 -
  YoY % 0.00% 900.00% 0.00% 900.12% 0.00% 0.00% -
  Horiz. % 0.00% 10,001.26% 1,000.12% 1,000.12% 100.00% 100.00% 100.00%
Div Payout % - % 52.98 % 5.48 % 1.45 % 0.15 % 0.21 % 0.11 % -
  YoY % 0.00% 866.79% 277.93% 866.67% -28.57% 90.91% -
  Horiz. % 0.00% 48,163.64% 4,981.82% 1,318.18% 136.36% 190.91% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 82,229 88,666 88,000 87,200 82,399 76,799 74,400 1.68%
  YoY % -7.26% 0.76% 0.92% 5.83% 7.29% 3.23% -
  Horiz. % 110.52% 119.18% 118.28% 117.20% 110.75% 103.23% 100.00%
NOSH 164,458 81,345 80,000 80,000 80,000 80,000 80,000 12.75%
  YoY % 102.17% 1.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 205.57% 101.68% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -10.19 % 1.70 % 1.43 % 4.28 % 4.13 % 3.85 % 7.54 % -
  YoY % -699.41% 18.88% -66.59% 3.63% 7.27% -48.94% -
  Horiz. % -135.15% 22.55% 18.97% 56.76% 54.77% 51.06% 100.00%
ROE -8.31 % 1.70 % 1.66 % 6.33 % 6.26 % 4.93 % 9.55 % -
  YoY % -588.82% 2.41% -73.78% 1.12% 26.98% -48.38% -
  Horiz. % -87.02% 17.80% 17.38% 66.28% 65.55% 51.62% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.33 105.10 122.25 148.91 147.67 118.12 118.28 -16.06%
  YoY % -60.68% -14.03% -17.90% 0.84% 25.02% -0.14% -
  Horiz. % 34.94% 88.86% 103.36% 125.90% 124.85% 99.86% 100.00%
EPS -4.16 1.86 1.83 6.90 6.45 4.73 8.88 -
  YoY % -323.66% 1.64% -73.48% 6.98% 36.36% -46.73% -
  Horiz. % -46.85% 20.95% 20.61% 77.70% 72.64% 53.27% 100.00%
DPS 0.00 1.00 0.10 0.10 0.01 0.01 0.01 -
  YoY % 0.00% 900.00% 0.00% 900.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 1,000.00% 1,000.00% 100.00% 100.00% 100.00%
NAPS 0.5000 1.0900 1.1000 1.0900 1.0300 0.9600 0.9300 -9.82%
  YoY % -54.13% -0.91% 0.92% 5.83% 7.29% 3.23% -
  Horiz. % 53.76% 117.20% 118.28% 117.20% 110.75% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,638
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 34.74 43.70 49.99 60.89 60.38 48.30 48.37 -5.36%
  YoY % -20.50% -12.58% -17.90% 0.84% 25.01% -0.14% -
  Horiz. % 71.82% 90.35% 103.35% 125.88% 124.83% 99.86% 100.00%
EPS -3.49 0.77 0.75 2.82 2.64 1.94 3.63 -
  YoY % -553.25% 2.67% -73.40% 6.82% 36.08% -46.56% -
  Horiz. % -96.14% 21.21% 20.66% 77.69% 72.73% 53.44% 100.00%
DPS 0.00 0.41 0.04 0.04 0.00 0.00 0.00 -
  YoY % 0.00% 925.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,025.00% 100.00% 100.00% - - -
NAPS 0.4203 0.4532 0.4498 0.4457 0.4212 0.3926 0.3803 1.68%
  YoY % -7.26% 0.76% 0.92% 5.82% 7.28% 3.23% -
  Horiz. % 110.52% 119.17% 118.28% 117.20% 110.75% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2250 1.0500 0.9400 0.4950 0.5200 0.4750 0.5250 -
P/RPS 0.54 1.00 0.77 0.33 0.35 0.40 0.44 3.47%
  YoY % -46.00% 29.87% 133.33% -5.71% -12.50% -9.09% -
  Horiz. % 122.73% 227.27% 175.00% 75.00% 79.55% 90.91% 100.00%
P/EPS -5.41 56.56 51.51 7.18 8.06 10.04 5.91 -
  YoY % -109.57% 9.80% 617.41% -10.92% -19.72% 69.88% -
  Horiz. % -91.54% 957.02% 871.57% 121.49% 136.38% 169.88% 100.00%
EY -18.48 1.77 1.94 13.93 12.41 9.96 16.91 -
  YoY % -1,144.07% -8.76% -86.07% 12.25% 24.60% -41.10% -
  Horiz. % -109.28% 10.47% 11.47% 82.38% 73.39% 58.90% 100.00%
DY 0.00 0.95 0.11 0.20 0.02 0.02 0.02 -
  YoY % 0.00% 763.64% -45.00% 900.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,750.00% 550.00% 1,000.00% 100.00% 100.00% 100.00%
P/NAPS 0.45 0.96 0.85 0.45 0.50 0.49 0.56 -3.58%
  YoY % -53.12% 12.94% 88.89% -10.00% 2.04% -12.50% -
  Horiz. % 80.36% 171.43% 151.79% 80.36% 89.29% 87.50% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 01/06/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.3300 0.4350 0.8150 0.4850 0.5450 0.5100 0.5600 -
P/RPS 0.80 0.41 0.67 0.33 0.37 0.43 0.47 9.26%
  YoY % 95.12% -38.81% 103.03% -10.81% -13.95% -8.51% -
  Horiz. % 170.21% 87.23% 142.55% 70.21% 78.72% 91.49% 100.00%
P/EPS -7.94 23.43 44.66 7.03 8.45 10.78 6.31 -
  YoY % -133.89% -47.54% 535.28% -16.80% -21.61% 70.84% -
  Horiz. % -125.83% 371.32% 707.77% 111.41% 133.91% 170.84% 100.00%
EY -12.60 4.27 2.24 14.22 11.84 9.28 15.86 -
  YoY % -395.08% 90.62% -84.25% 20.10% 27.59% -41.49% -
  Horiz. % -79.45% 26.92% 14.12% 89.66% 74.65% 58.51% 100.00%
DY 0.00 2.30 0.12 0.21 0.02 0.02 0.02 -
  YoY % 0.00% 1,816.67% -42.86% 950.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,500.00% 600.00% 1,050.00% 100.00% 100.00% 100.00%
P/NAPS 0.66 0.40 0.74 0.44 0.53 0.53 0.60 1.60%
  YoY % 65.00% -45.95% 68.18% -16.98% 0.00% -11.67% -
  Horiz. % 110.00% 66.67% 123.33% 73.33% 88.33% 88.33% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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