[YEELEE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.9%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,020,456 1,034,858 1,009,704 799,208 748,188 726,668 711,892 27.04%
PBT 55,969 56,978 63,212 41,485 35,846 33,828 40,956 23.07%
Tax -12,521 -13,638 -17,100 -9,573 -7,829 -8,866 -11,364 6.65%
NP 43,448 43,340 46,112 31,912 28,017 24,962 29,592 29.09%
-
NP to SH 43,448 43,340 46,112 31,912 28,017 24,962 29,592 29.09%
-
Tax Rate 22.37% 23.94% 27.05% 23.08% 21.84% 26.21% 27.75% -
Total Cost 977,008 991,518 963,592 767,296 720,170 701,706 682,300 26.95%
-
Net Worth 555,100 547,274 533,526 518,023 377,287 368,135 362,538 32.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,375 - - - -
Div Payout % - - - 19.98% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 555,100 547,274 533,526 518,023 377,287 368,135 362,538 32.74%
NOSH 186,632 186,008 185,040 182,146 181,930 181,409 180,880 2.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.26% 4.19% 4.57% 3.99% 3.74% 3.44% 4.16% -
ROE 7.83% 7.92% 8.64% 6.16% 7.43% 6.78% 8.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 546.77 556.35 545.67 438.77 411.25 400.57 393.57 24.43%
EPS 23.28 23.30 24.92 17.52 15.40 13.76 16.36 26.43%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.9743 2.9422 2.8833 2.844 2.0738 2.0293 2.0043 30.00%
Adjusted Per Share Value based on latest NOSH - 182,257
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 532.59 540.10 526.97 417.11 390.49 379.25 371.54 27.04%
EPS 22.68 22.62 24.07 16.66 14.62 13.03 15.44 29.12%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 2.8971 2.8563 2.7845 2.7036 1.9691 1.9213 1.8921 32.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.26 2.24 2.16 2.12 1.67 1.75 1.98 -
P/RPS 0.41 0.40 0.40 0.48 0.41 0.44 0.50 -12.36%
P/EPS 9.71 9.61 8.67 12.10 10.84 12.72 12.10 -13.61%
EY 10.30 10.40 11.54 8.26 9.22 7.86 8.26 15.80%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.75 0.75 0.81 0.86 0.99 -16.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 11/05/15 -
Price 2.29 2.36 2.33 2.16 1.86 1.44 1.99 -
P/RPS 0.42 0.42 0.43 0.49 0.45 0.36 0.51 -12.10%
P/EPS 9.84 10.13 9.35 12.33 12.08 10.47 12.16 -13.12%
EY 10.17 9.87 10.70 8.11 8.28 9.56 8.22 15.20%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.81 0.76 0.90 0.71 0.99 -15.38%

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