[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.89%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 726,668 711,892 690,450 698,406 699,690 692,028 658,290 6.82%
PBT 33,828 40,956 34,408 38,388 42,194 45,992 42,738 -14.46%
Tax -8,866 -11,364 -7,394 -8,453 -9,340 -9,412 -9,193 -2.39%
NP 24,962 29,592 27,014 29,934 32,854 36,580 33,545 -17.92%
-
NP to SH 24,962 29,592 27,014 29,934 32,854 36,580 33,545 -17.92%
-
Tax Rate 26.21% 27.75% 21.49% 22.02% 22.14% 20.46% 21.51% -
Total Cost 701,706 682,300 663,436 668,472 666,836 655,448 624,745 8.07%
-
Net Worth 368,135 362,538 350,522 343,597 340,296 333,052 321,313 9.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,388 - - - 5,307 -
Div Payout % - - 19.95% - - - 15.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 368,135 362,538 350,522 343,597 340,296 333,052 321,313 9.52%
NOSH 181,409 180,880 179,607 179,321 178,943 178,265 176,925 1.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.44% 4.16% 3.91% 4.29% 4.70% 5.29% 5.10% -
ROE 6.78% 8.16% 7.71% 8.71% 9.65% 10.98% 10.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 400.57 393.57 384.42 389.47 391.01 388.20 372.07 5.05%
EPS 13.76 16.36 15.04 16.69 18.36 20.52 18.96 -19.28%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.0293 2.0043 1.9516 1.9161 1.9017 1.8683 1.8161 7.70%
Adjusted Per Share Value based on latest NOSH - 179,285
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 379.25 371.54 360.35 364.50 365.17 361.18 343.57 6.82%
EPS 13.03 15.44 14.10 15.62 17.15 19.09 17.51 -17.92%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 2.77 -
NAPS 1.9213 1.8921 1.8294 1.7933 1.776 1.7382 1.677 9.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.75 1.98 1.40 1.56 1.70 1.70 1.26 -
P/RPS 0.44 0.50 0.36 0.40 0.43 0.44 0.34 18.81%
P/EPS 12.72 12.10 9.31 9.35 9.26 8.28 6.65 54.27%
EY 7.86 8.26 10.74 10.70 10.80 12.07 15.05 -35.22%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.38 -
P/NAPS 0.86 0.99 0.72 0.81 0.89 0.91 0.69 15.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 11/05/15 26/02/15 25/11/14 18/08/14 08/05/14 25/02/14 -
Price 1.44 1.99 1.90 1.54 1.74 1.81 1.44 -
P/RPS 0.36 0.51 0.49 0.40 0.44 0.47 0.39 -5.21%
P/EPS 10.47 12.16 12.63 9.23 9.48 8.82 7.59 23.99%
EY 9.56 8.22 7.92 10.84 10.55 11.34 13.17 -19.27%
DY 0.00 0.00 1.58 0.00 0.00 0.00 2.08 -
P/NAPS 0.71 0.99 0.97 0.80 0.91 0.97 0.79 -6.88%

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