[YEELEE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.21%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 653,768 651,756 641,768 699,775 713,860 711,804 701,148 -4.55%
PBT 42,758 43,932 43,632 29,390 24,069 21,410 19,340 69.62%
Tax -9,305 -9,888 -10,220 -7,363 -5,277 -5,226 -5,220 46.96%
NP 33,453 34,044 33,412 22,027 18,792 16,184 14,120 77.62%
-
NP to SH 33,453 34,044 33,412 22,027 18,792 16,184 14,120 77.62%
-
Tax Rate 21.76% 22.51% 23.42% 25.05% 21.92% 24.41% 26.99% -
Total Cost 620,314 617,712 608,356 677,748 695,068 695,620 687,028 -6.57%
-
Net Worth 312,036 305,675 298,058 288,895 280,949 278,147 272,828 9.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,387 - - - -
Div Payout % - - - 19.92% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 312,036 305,675 298,058 288,895 280,949 278,147 272,828 9.35%
NOSH 176,441 175,847 175,483 175,513 175,516 175,531 175,621 0.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.12% 5.22% 5.21% 3.15% 2.63% 2.27% 2.01% -
ROE 10.72% 11.14% 11.21% 7.62% 6.69% 5.82% 5.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 370.53 370.64 365.71 398.70 406.72 405.51 399.24 -4.84%
EPS 18.96 19.36 19.04 12.55 10.71 9.22 8.04 77.07%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.7685 1.7383 1.6985 1.646 1.6007 1.5846 1.5535 9.01%
Adjusted Per Share Value based on latest NOSH - 175,508
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 341.21 340.16 334.94 365.22 372.57 371.50 365.94 -4.55%
EPS 17.46 17.77 17.44 11.50 9.81 8.45 7.37 77.61%
DPS 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
NAPS 1.6285 1.5953 1.5556 1.5078 1.4663 1.4517 1.4239 9.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.22 0.86 0.85 0.86 0.84 0.85 -
P/RPS 0.32 0.33 0.24 0.21 0.21 0.21 0.21 32.38%
P/EPS 6.33 6.30 4.52 6.77 8.03 9.11 10.57 -28.92%
EY 15.80 15.87 22.14 14.76 12.45 10.98 9.46 40.72%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.51 0.52 0.54 0.53 0.55 15.17%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 -
Price 1.34 1.13 1.10 0.82 0.82 0.87 0.81 -
P/RPS 0.36 0.30 0.30 0.21 0.20 0.21 0.20 47.91%
P/EPS 7.07 5.84 5.78 6.53 7.66 9.44 10.07 -20.98%
EY 14.15 17.13 17.31 15.30 13.06 10.60 9.93 26.60%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.65 0.50 0.51 0.55 0.52 28.75%

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