[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.74%
YoY- 78.02%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 699,690 692,028 658,290 653,768 651,756 641,768 699,775 -0.00%
PBT 42,194 45,992 42,738 42,758 43,932 43,632 29,390 27.34%
Tax -9,340 -9,412 -9,193 -9,305 -9,888 -10,220 -7,363 17.23%
NP 32,854 36,580 33,545 33,453 34,044 33,412 22,027 30.63%
-
NP to SH 32,854 36,580 33,545 33,453 34,044 33,412 22,027 30.63%
-
Tax Rate 22.14% 20.46% 21.51% 21.76% 22.51% 23.42% 25.05% -
Total Cost 666,836 655,448 624,745 620,314 617,712 608,356 677,748 -1.07%
-
Net Worth 340,296 333,052 321,313 312,036 305,675 298,058 288,895 11.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,307 - - - 4,387 -
Div Payout % - - 15.82% - - - 19.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 340,296 333,052 321,313 312,036 305,675 298,058 288,895 11.56%
NOSH 178,943 178,265 176,925 176,441 175,847 175,483 175,513 1.30%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.70% 5.29% 5.10% 5.12% 5.22% 5.21% 3.15% -
ROE 9.65% 10.98% 10.44% 10.72% 11.14% 11.21% 7.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 391.01 388.20 372.07 370.53 370.64 365.71 398.70 -1.29%
EPS 18.36 20.52 18.96 18.96 19.36 19.04 12.55 28.96%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.9017 1.8683 1.8161 1.7685 1.7383 1.6985 1.646 10.13%
Adjusted Per Share Value based on latest NOSH - 176,542
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 365.17 361.18 343.57 341.21 340.16 334.94 365.22 -0.00%
EPS 17.15 19.09 17.51 17.46 17.77 17.44 11.50 30.62%
DPS 0.00 0.00 2.77 0.00 0.00 0.00 2.29 -
NAPS 1.776 1.7382 1.677 1.6285 1.5953 1.5556 1.5078 11.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.70 1.26 1.20 1.22 0.86 0.85 -
P/RPS 0.43 0.44 0.34 0.32 0.33 0.24 0.21 61.46%
P/EPS 9.26 8.28 6.65 6.33 6.30 4.52 6.77 23.29%
EY 10.80 12.07 15.05 15.80 15.87 22.14 14.76 -18.84%
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.94 -
P/NAPS 0.89 0.91 0.69 0.68 0.70 0.51 0.52 43.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 22/05/13 26/02/13 -
Price 1.74 1.81 1.44 1.34 1.13 1.10 0.82 -
P/RPS 0.44 0.47 0.39 0.36 0.30 0.30 0.21 63.96%
P/EPS 9.48 8.82 7.59 7.07 5.84 5.78 6.53 28.29%
EY 10.55 11.34 13.17 14.15 17.13 17.31 15.30 -22.00%
DY 0.00 0.00 2.08 0.00 0.00 0.00 3.05 -
P/NAPS 0.91 0.97 0.79 0.76 0.65 0.65 0.50 49.23%

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