[YEELEE] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.5%
YoY- 55.83%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,057,810 1,020,456 1,034,858 1,009,704 799,208 748,188 726,668 28.29%
PBT 56,506 55,969 56,978 63,212 41,485 35,846 33,828 40.56%
Tax -12,019 -12,521 -13,638 -17,100 -9,573 -7,829 -8,866 22.37%
NP 44,487 43,448 43,340 46,112 31,912 28,017 24,962 46.73%
-
NP to SH 44,487 43,448 43,340 46,112 31,912 28,017 24,962 46.73%
-
Tax Rate 21.27% 22.37% 23.94% 27.05% 23.08% 21.84% 26.21% -
Total Cost 1,013,323 977,008 991,518 963,592 767,296 720,170 701,706 27.61%
-
Net Worth 572,793 555,100 547,274 533,526 518,023 377,287 368,135 34.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,418 - - - 6,375 - - -
Div Payout % 18.92% - - - 19.98% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 572,793 555,100 547,274 533,526 518,023 377,287 368,135 34.09%
NOSH 187,077 186,632 186,008 185,040 182,146 181,930 181,409 2.06%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.21% 4.26% 4.19% 4.57% 3.99% 3.74% 3.44% -
ROE 7.77% 7.83% 7.92% 8.64% 6.16% 7.43% 6.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 565.44 546.77 556.35 545.67 438.77 411.25 400.57 25.70%
EPS 23.78 23.28 23.30 24.92 17.52 15.40 13.76 43.77%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.0618 2.9743 2.9422 2.8833 2.844 2.0738 2.0293 31.38%
Adjusted Per Share Value based on latest NOSH - 185,040
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 552.08 532.59 540.10 526.97 417.11 390.49 379.25 28.29%
EPS 23.22 22.68 22.62 24.07 16.66 14.62 13.03 46.72%
DPS 4.39 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 2.9895 2.8971 2.8563 2.7845 2.7036 1.9691 1.9213 34.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.36 2.26 2.24 2.16 2.12 1.67 1.75 -
P/RPS 0.42 0.41 0.40 0.40 0.48 0.41 0.44 -3.04%
P/EPS 9.92 9.71 9.61 8.67 12.10 10.84 12.72 -15.21%
EY 10.08 10.30 10.40 11.54 8.26 9.22 7.86 17.94%
DY 1.91 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.77 0.76 0.76 0.75 0.75 0.81 0.86 -7.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 -
Price 2.59 2.29 2.36 2.33 2.16 1.86 1.44 -
P/RPS 0.46 0.42 0.42 0.43 0.49 0.45 0.36 17.66%
P/EPS 10.89 9.84 10.13 9.35 12.33 12.08 10.47 2.64%
EY 9.18 10.17 9.87 10.70 8.11 8.28 9.56 -2.65%
DY 1.74 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.85 0.77 0.80 0.81 0.76 0.90 0.71 12.68%

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