[YEELEE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.87%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 765,342 517,429 252,426 799,208 561,141 363,334 177,973 163.74%
PBT 41,977 28,489 15,803 41,485 26,885 16,914 10,239 155.49%
Tax -9,391 -6,819 -4,275 -9,573 -5,872 -4,433 -2,841 121.41%
NP 32,586 21,670 11,528 31,912 21,013 12,481 7,398 167.98%
-
NP to SH 32,586 21,670 11,528 31,912 21,013 12,481 7,398 167.98%
-
Tax Rate 22.37% 23.94% 27.05% 23.08% 21.84% 26.21% 27.75% -
Total Cost 732,756 495,759 240,898 767,296 540,128 350,853 170,575 163.55%
-
Net Worth 555,100 547,274 533,526 518,023 377,287 368,135 362,538 32.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,375 - - - -
Div Payout % - - - 19.98% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 555,100 547,274 533,526 518,023 377,287 368,135 362,538 32.74%
NOSH 186,632 186,008 185,040 182,146 181,930 181,409 180,880 2.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.26% 4.19% 4.57% 3.99% 3.74% 3.44% 4.16% -
ROE 5.87% 3.96% 2.16% 6.16% 5.57% 3.39% 2.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 410.08 278.17 136.42 438.77 308.44 200.28 98.39 158.31%
EPS 17.46 11.65 6.23 17.52 11.55 6.88 4.09 162.46%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.9743 2.9422 2.8833 2.844 2.0738 2.0293 2.0043 30.00%
Adjusted Per Share Value based on latest NOSH - 182,257
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 399.44 270.05 131.74 417.11 292.86 189.63 92.89 163.73%
EPS 17.01 11.31 6.02 16.66 10.97 6.51 3.86 168.06%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 2.8971 2.8563 2.7845 2.7036 1.9691 1.9213 1.8921 32.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.26 2.24 2.16 2.12 1.67 1.75 1.98 -
P/RPS 0.55 0.81 1.58 0.48 0.54 0.87 2.01 -57.75%
P/EPS 12.94 19.23 34.67 12.10 14.46 25.44 48.41 -58.40%
EY 7.73 5.20 2.88 8.26 6.92 3.93 2.07 140.12%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.75 0.75 0.81 0.86 0.99 -16.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 11/05/15 -
Price 2.29 2.36 2.33 2.16 1.86 1.44 1.99 -
P/RPS 0.56 0.85 1.71 0.49 0.60 0.72 2.02 -57.38%
P/EPS 13.12 20.26 37.40 12.33 16.10 20.93 48.66 -58.16%
EY 7.62 4.94 2.67 8.11 6.21 4.78 2.06 138.61%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.81 0.76 0.90 0.71 0.99 -15.38%

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