[YEELEE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 14.62%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 641,768 699,775 713,860 711,804 701,148 767,650 821,656 -15.17%
PBT 43,632 29,390 24,069 21,410 19,340 21,456 19,278 72.29%
Tax -10,220 -7,363 -5,277 -5,226 -5,220 -2,155 -4,578 70.72%
NP 33,412 22,027 18,792 16,184 14,120 19,301 14,700 72.78%
-
NP to SH 33,412 22,027 18,792 16,184 14,120 19,301 14,700 72.78%
-
Tax Rate 23.42% 25.05% 21.92% 24.41% 26.99% 10.04% 23.75% -
Total Cost 608,356 677,748 695,068 695,620 687,028 748,349 806,956 -17.15%
-
Net Worth 298,058 288,895 280,949 278,147 272,828 269,880 261,422 9.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,387 - - - 4,390 - -
Div Payout % - 19.92% - - - 22.75% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 298,058 288,895 280,949 278,147 272,828 269,880 261,422 9.12%
NOSH 175,483 175,513 175,516 175,531 175,621 175,623 175,557 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.21% 3.15% 2.63% 2.27% 2.01% 2.51% 1.79% -
ROE 11.21% 7.62% 6.69% 5.82% 5.18% 7.15% 5.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 365.71 398.70 406.72 405.51 399.24 437.10 468.03 -15.15%
EPS 19.04 12.55 10.71 9.22 8.04 10.99 8.37 72.87%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.6985 1.646 1.6007 1.5846 1.5535 1.5367 1.4891 9.15%
Adjusted Per Share Value based on latest NOSH - 175,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 334.94 365.22 372.57 371.50 365.94 400.64 428.83 -15.17%
EPS 17.44 11.50 9.81 8.45 7.37 10.07 7.67 72.82%
DPS 0.00 2.29 0.00 0.00 0.00 2.29 0.00 -
NAPS 1.5556 1.5078 1.4663 1.4517 1.4239 1.4085 1.3644 9.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.86 0.85 0.86 0.84 0.85 0.84 0.85 -
P/RPS 0.24 0.21 0.21 0.21 0.21 0.19 0.18 21.12%
P/EPS 4.52 6.77 8.03 9.11 10.57 7.64 10.15 -41.65%
EY 22.14 14.76 12.45 10.98 9.46 13.08 9.85 71.50%
DY 0.00 2.94 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 0.51 0.52 0.54 0.53 0.55 0.55 0.57 -7.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 23/11/11 -
Price 1.10 0.82 0.82 0.87 0.81 0.86 0.85 -
P/RPS 0.30 0.21 0.20 0.21 0.20 0.20 0.18 40.52%
P/EPS 5.78 6.53 7.66 9.44 10.07 7.83 10.15 -31.27%
EY 17.31 15.30 13.06 10.60 9.93 12.78 9.85 45.57%
DY 0.00 3.05 0.00 0.00 0.00 2.91 0.00 -
P/NAPS 0.65 0.50 0.51 0.55 0.52 0.56 0.57 9.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment