[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.71%
YoY- -13.42%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 699,775 535,395 355,902 175,287 767,650 616,242 426,688 38.86%
PBT 29,390 18,052 10,705 4,835 21,456 14,459 10,737 95.08%
Tax -7,363 -3,958 -2,613 -1,305 -2,155 -3,434 -2,466 106.66%
NP 22,027 14,094 8,092 3,530 19,301 11,025 8,271 91.56%
-
NP to SH 22,027 14,094 8,092 3,530 19,301 11,025 8,271 91.56%
-
Tax Rate 25.05% 21.93% 24.41% 26.99% 10.04% 23.75% 22.97% -
Total Cost 677,748 521,301 347,810 171,757 748,349 605,217 418,417 37.72%
-
Net Worth 288,895 280,949 278,147 272,828 269,880 261,422 260,808 7.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,387 - - - 4,390 - - -
Div Payout % 19.92% - - - 22.75% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 288,895 280,949 278,147 272,828 269,880 261,422 260,808 7.02%
NOSH 175,513 175,516 175,531 175,621 175,623 175,557 175,605 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.15% 2.63% 2.27% 2.01% 2.51% 1.79% 1.94% -
ROE 7.62% 5.02% 2.91% 1.29% 7.15% 4.22% 3.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 398.70 305.04 202.76 99.81 437.10 351.02 242.98 38.90%
EPS 12.55 8.03 4.61 2.01 10.99 6.28 4.71 91.62%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.646 1.6007 1.5846 1.5535 1.5367 1.4891 1.4852 7.06%
Adjusted Per Share Value based on latest NOSH - 175,621
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 365.22 279.43 185.75 91.48 400.64 321.62 222.69 38.86%
EPS 11.50 7.36 4.22 1.84 10.07 5.75 4.32 91.50%
DPS 2.29 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.5078 1.4663 1.4517 1.4239 1.4085 1.3644 1.3612 7.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.86 0.84 0.85 0.84 0.85 1.00 -
P/RPS 0.21 0.28 0.41 0.85 0.19 0.24 0.41 -35.85%
P/EPS 6.77 10.71 18.22 42.29 7.64 13.54 21.23 -53.16%
EY 14.76 9.34 5.49 2.36 13.08 7.39 4.71 113.40%
DY 2.94 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.52 0.54 0.53 0.55 0.55 0.57 0.67 -15.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.82 0.82 0.87 0.81 0.86 0.85 0.88 -
P/RPS 0.21 0.27 0.43 0.81 0.20 0.24 0.36 -30.07%
P/EPS 6.53 10.21 18.87 40.30 7.83 13.54 18.68 -50.21%
EY 15.30 9.79 5.30 2.48 12.78 7.39 5.35 100.83%
DY 3.05 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.50 0.51 0.55 0.52 0.56 0.57 0.59 -10.40%

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