[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.25%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,073,896 1,084,892 1,057,810 1,020,456 1,034,858 1,009,704 799,208 21.79%
PBT 36,520 34,224 56,506 55,969 56,978 63,212 41,485 -8.15%
Tax -9,538 -9,712 -12,019 -12,521 -13,638 -17,100 -9,573 -0.24%
NP 26,982 24,512 44,487 43,448 43,340 46,112 31,912 -10.59%
-
NP to SH 26,982 24,512 44,487 43,448 43,340 46,112 31,912 -10.59%
-
Tax Rate 26.12% 28.38% 21.27% 22.37% 23.94% 27.05% 23.08% -
Total Cost 1,046,914 1,060,380 1,013,323 977,008 991,518 963,592 767,296 23.04%
-
Net Worth 587,730 583,788 572,793 555,100 547,274 533,526 518,023 8.78%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 8,418 - - - 6,375 -
Div Payout % - - 18.92% - - - 19.98% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 587,730 583,788 572,793 555,100 547,274 533,526 518,023 8.78%
NOSH 189,480 189,449 187,077 186,632 186,008 185,040 182,146 2.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.51% 2.26% 4.21% 4.26% 4.19% 4.57% 3.99% -
ROE 4.59% 4.20% 7.77% 7.83% 7.92% 8.64% 6.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 566.76 572.65 565.44 546.77 556.35 545.67 438.77 18.62%
EPS 14.24 12.96 23.78 23.28 23.30 24.92 17.52 -12.91%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 3.1018 3.0815 3.0618 2.9743 2.9422 2.8833 2.844 5.96%
Adjusted Per Share Value based on latest NOSH - 186,598
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 560.48 566.21 552.08 532.59 540.10 526.97 417.11 21.79%
EPS 14.08 12.79 23.22 22.68 22.62 24.07 16.66 -10.61%
DPS 0.00 0.00 4.39 0.00 0.00 0.00 3.33 -
NAPS 3.0674 3.0468 2.9895 2.8971 2.8563 2.7845 2.7036 8.78%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.42 2.57 2.36 2.26 2.24 2.16 2.12 -
P/RPS 0.43 0.45 0.42 0.41 0.40 0.40 0.48 -7.07%
P/EPS 16.99 19.86 9.92 9.71 9.61 8.67 12.10 25.41%
EY 5.88 5.03 10.08 10.30 10.40 11.54 8.26 -20.29%
DY 0.00 0.00 1.91 0.00 0.00 0.00 1.65 -
P/NAPS 0.78 0.83 0.77 0.76 0.76 0.75 0.75 2.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 28/02/17 24/11/16 25/08/16 26/05/16 29/02/16 -
Price 2.29 2.71 2.59 2.29 2.36 2.33 2.16 -
P/RPS 0.40 0.47 0.46 0.42 0.42 0.43 0.49 -12.66%
P/EPS 16.08 20.95 10.89 9.84 10.13 9.35 12.33 19.38%
EY 6.22 4.77 9.18 10.17 9.87 10.70 8.11 -16.22%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.62 -
P/NAPS 0.74 0.88 0.85 0.77 0.80 0.81 0.76 -1.76%

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