[YEELEE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.67%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 363,334 177,973 690,450 523,805 349,845 173,007 658,290 -32.78%
PBT 16,914 10,239 34,408 28,791 21,097 11,498 42,738 -46.18%
Tax -4,433 -2,841 -7,394 -6,340 -4,670 -2,353 -9,193 -38.58%
NP 12,481 7,398 27,014 22,451 16,427 9,145 33,545 -48.36%
-
NP to SH 12,481 7,398 27,014 22,451 16,427 9,145 33,545 -48.36%
-
Tax Rate 26.21% 27.75% 21.49% 22.02% 22.14% 20.46% 21.51% -
Total Cost 350,853 170,575 663,436 501,354 333,418 163,862 624,745 -32.00%
-
Net Worth 368,135 362,538 350,522 343,597 340,296 333,052 321,313 9.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,388 - - - 5,307 -
Div Payout % - - 19.95% - - - 15.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 368,135 362,538 350,522 343,597 340,296 333,052 321,313 9.52%
NOSH 181,409 180,880 179,607 179,321 178,943 178,265 176,925 1.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.44% 4.16% 3.91% 4.29% 4.70% 5.29% 5.10% -
ROE 3.39% 2.04% 7.71% 6.53% 4.83% 2.75% 10.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 200.28 98.39 384.42 292.10 195.51 97.05 372.07 -33.90%
EPS 6.88 4.09 15.04 12.52 9.18 5.13 18.96 -49.21%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.0293 2.0043 1.9516 1.9161 1.9017 1.8683 1.8161 7.70%
Adjusted Per Share Value based on latest NOSH - 179,285
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 189.63 92.89 360.35 273.38 182.59 90.29 343.57 -32.78%
EPS 6.51 3.86 14.10 11.72 8.57 4.77 17.51 -48.38%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 2.77 -
NAPS 1.9213 1.8921 1.8294 1.7933 1.776 1.7382 1.677 9.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.75 1.98 1.40 1.56 1.70 1.70 1.26 -
P/RPS 0.87 2.01 0.36 0.53 0.87 1.75 0.34 87.40%
P/EPS 25.44 48.41 9.31 12.46 18.52 33.14 6.65 145.20%
EY 3.93 2.07 10.74 8.03 5.40 3.02 15.05 -59.24%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.38 -
P/NAPS 0.86 0.99 0.72 0.81 0.89 0.91 0.69 15.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 11/05/15 26/02/15 25/11/14 18/08/14 08/05/14 25/02/14 -
Price 1.44 1.99 1.90 1.54 1.74 1.81 1.44 -
P/RPS 0.72 2.02 0.49 0.53 0.89 1.87 0.39 50.66%
P/EPS 20.93 48.66 12.63 12.30 18.95 35.28 7.59 97.01%
EY 4.78 2.06 7.92 8.13 5.28 2.83 13.17 -49.21%
DY 0.00 0.00 1.58 0.00 0.00 0.00 2.08 -
P/NAPS 0.71 0.99 0.97 0.80 0.91 0.97 0.79 -6.88%

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