[YEELEE] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.54%
YoY- -19.1%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 799,208 748,188 726,668 711,892 690,450 698,406 699,690 9.24%
PBT 41,485 35,846 33,828 40,956 34,408 38,388 42,194 -1.12%
Tax -9,573 -7,829 -8,866 -11,364 -7,394 -8,453 -9,340 1.65%
NP 31,912 28,017 24,962 29,592 27,014 29,934 32,854 -1.91%
-
NP to SH 31,912 28,017 24,962 29,592 27,014 29,934 32,854 -1.91%
-
Tax Rate 23.08% 21.84% 26.21% 27.75% 21.49% 22.02% 22.14% -
Total Cost 767,296 720,170 701,706 682,300 663,436 668,472 666,836 9.77%
-
Net Worth 518,023 377,287 368,135 362,538 350,522 343,597 340,296 32.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,375 - - - 5,388 - - -
Div Payout % 19.98% - - - 19.95% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 518,023 377,287 368,135 362,538 350,522 343,597 340,296 32.22%
NOSH 182,146 181,930 181,409 180,880 179,607 179,321 178,943 1.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.99% 3.74% 3.44% 4.16% 3.91% 4.29% 4.70% -
ROE 6.16% 7.43% 6.78% 8.16% 7.71% 8.71% 9.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 438.77 411.25 400.57 393.57 384.42 389.47 391.01 7.96%
EPS 17.52 15.40 13.76 16.36 15.04 16.69 18.36 -3.06%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.844 2.0738 2.0293 2.0043 1.9516 1.9161 1.9017 30.67%
Adjusted Per Share Value based on latest NOSH - 180,880
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 417.11 390.49 379.25 371.54 360.35 364.50 365.17 9.24%
EPS 16.66 14.62 13.03 15.44 14.10 15.62 17.15 -1.90%
DPS 3.33 0.00 0.00 0.00 2.81 0.00 0.00 -
NAPS 2.7036 1.9691 1.9213 1.8921 1.8294 1.7933 1.776 32.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.12 1.67 1.75 1.98 1.40 1.56 1.70 -
P/RPS 0.48 0.41 0.44 0.50 0.36 0.40 0.43 7.58%
P/EPS 12.10 10.84 12.72 12.10 9.31 9.35 9.26 19.46%
EY 8.26 9.22 7.86 8.26 10.74 10.70 10.80 -16.32%
DY 1.65 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.75 0.81 0.86 0.99 0.72 0.81 0.89 -10.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 17/11/15 26/08/15 11/05/15 26/02/15 25/11/14 18/08/14 -
Price 2.16 1.86 1.44 1.99 1.90 1.54 1.74 -
P/RPS 0.49 0.45 0.36 0.51 0.49 0.40 0.44 7.41%
P/EPS 12.33 12.08 10.47 12.16 12.63 9.23 9.48 19.09%
EY 8.11 8.28 9.56 8.22 7.92 10.84 10.55 -16.04%
DY 1.62 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.76 0.90 0.71 0.99 0.97 0.80 0.91 -11.28%

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