[YEELEE] QoQ Cumulative 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- 56.29%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 490,326 325,878 160,442 699,775 535,395 355,902 175,287 98.40%
PBT 32,069 21,966 10,908 29,390 18,052 10,705 4,835 252.60%
Tax -6,979 -4,944 -2,555 -7,363 -3,958 -2,613 -1,305 205.50%
NP 25,090 17,022 8,353 22,027 14,094 8,092 3,530 269.23%
-
NP to SH 25,090 17,022 8,353 22,027 14,094 8,092 3,530 269.23%
-
Tax Rate 21.76% 22.51% 23.42% 25.05% 21.93% 24.41% 26.99% -
Total Cost 465,236 308,856 152,089 677,748 521,301 347,810 171,757 94.19%
-
Net Worth 312,037 305,675 298,058 288,895 280,949 278,147 272,828 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 312,037 305,675 298,058 288,895 280,949 278,147 272,828 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 8.04% 5.57% 2.80% 7.62% 5.02% 2.91% 1.29% -
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 277.90 185.32 91.43 398.70 305.04 202.76 99.81 97.79%
EPS 14.22 9.68 4.76 12.55 8.03 4.61 2.01 268.08%
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 255.91 170.08 83.74 365.22 279.43 185.75 91.48 98.41%
EPS 13.09 8.88 4.36 11.50 7.36 4.22 1.84 269.45%
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 0.43 0.66 0.94 0.21 0.28 0.41 0.85 -36.48%
P/EPS 8.44 12.60 18.07 6.77 10.71 18.22 42.29 -65.81%
EY 11.85 7.93 5.53 14.76 9.34 5.49 2.36 192.93%
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 0.48 0.61 1.20 0.21 0.27 0.43 0.81 -29.42%
P/EPS 9.42 11.67 23.11 6.53 10.21 18.87 40.30 -62.02%
EY 10.61 8.57 4.33 15.30 9.79 5.30 2.48 163.30%
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