[YEELEE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.7%
YoY- 52.29%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 523,805 349,845 173,007 658,290 490,326 325,878 160,442 119.91%
PBT 28,791 21,097 11,498 42,738 32,069 21,966 10,908 90.87%
Tax -6,340 -4,670 -2,353 -9,193 -6,979 -4,944 -2,555 83.18%
NP 22,451 16,427 9,145 33,545 25,090 17,022 8,353 93.19%
-
NP to SH 22,451 16,427 9,145 33,545 25,090 17,022 8,353 93.19%
-
Tax Rate 22.02% 22.14% 20.46% 21.51% 21.76% 22.51% 23.42% -
Total Cost 501,354 333,418 163,862 624,745 465,236 308,856 152,089 121.33%
-
Net Worth 343,597 340,296 333,052 321,313 312,037 305,675 298,058 9.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,307 - - - -
Div Payout % - - - 15.82% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 343,597 340,296 333,052 321,313 312,037 305,675 298,058 9.93%
NOSH 179,321 178,943 178,265 176,925 176,441 175,847 175,483 1.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.29% 4.70% 5.29% 5.10% 5.12% 5.22% 5.21% -
ROE 6.53% 4.83% 2.75% 10.44% 8.04% 5.57% 2.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 292.10 195.51 97.05 372.07 277.90 185.32 91.43 116.76%
EPS 12.52 9.18 5.13 18.96 14.22 9.68 4.76 90.43%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.9161 1.9017 1.8683 1.8161 1.7685 1.7383 1.6985 8.36%
Adjusted Per Share Value based on latest NOSH - 176,882
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 273.38 182.59 90.29 343.57 255.91 170.08 83.74 119.90%
EPS 11.72 8.57 4.77 17.51 13.09 8.88 4.36 93.21%
DPS 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
NAPS 1.7933 1.776 1.7382 1.677 1.6285 1.5953 1.5556 9.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.56 1.70 1.70 1.26 1.20 1.22 0.86 -
P/RPS 0.53 0.87 1.75 0.34 0.43 0.66 0.94 -31.72%
P/EPS 12.46 18.52 33.14 6.65 8.44 12.60 18.07 -21.93%
EY 8.03 5.40 3.02 15.05 11.85 7.93 5.53 28.20%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.91 0.69 0.68 0.70 0.51 36.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 22/05/13 -
Price 1.54 1.74 1.81 1.44 1.34 1.13 1.10 -
P/RPS 0.53 0.89 1.87 0.39 0.48 0.61 1.20 -41.97%
P/EPS 12.30 18.95 35.28 7.59 9.42 11.67 23.11 -34.29%
EY 8.13 5.28 2.83 13.17 10.61 8.57 4.33 52.13%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.97 0.79 0.76 0.65 0.65 14.83%

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