[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -62.08%
YoY- 136.63%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 658,290 490,326 325,878 160,442 699,775 535,395 355,902 50.51%
PBT 42,738 32,069 21,966 10,908 29,390 18,052 10,705 151.02%
Tax -9,193 -6,979 -4,944 -2,555 -7,363 -3,958 -2,613 130.78%
NP 33,545 25,090 17,022 8,353 22,027 14,094 8,092 157.38%
-
NP to SH 33,545 25,090 17,022 8,353 22,027 14,094 8,092 157.38%
-
Tax Rate 21.51% 21.76% 22.51% 23.42% 25.05% 21.93% 24.41% -
Total Cost 624,745 465,236 308,856 152,089 677,748 521,301 347,810 47.60%
-
Net Worth 321,313 312,037 305,675 298,058 288,895 280,949 278,147 10.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,307 - - - 4,387 - - -
Div Payout % 15.82% - - - 19.92% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 321,313 312,037 305,675 298,058 288,895 280,949 278,147 10.06%
NOSH 176,925 176,441 175,847 175,483 175,513 175,516 175,531 0.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.10% 5.12% 5.22% 5.21% 3.15% 2.63% 2.27% -
ROE 10.44% 8.04% 5.57% 2.80% 7.62% 5.02% 2.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 372.07 277.90 185.32 91.43 398.70 305.04 202.76 49.72%
EPS 18.96 14.22 9.68 4.76 12.55 8.03 4.61 156.03%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.8161 1.7685 1.7383 1.6985 1.646 1.6007 1.5846 9.48%
Adjusted Per Share Value based on latest NOSH - 175,483
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 343.57 255.91 170.08 83.74 365.22 279.43 185.75 50.51%
EPS 17.51 13.09 8.88 4.36 11.50 7.36 4.22 157.54%
DPS 2.77 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.677 1.6285 1.5953 1.5556 1.5078 1.4663 1.4517 10.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.26 1.20 1.22 0.86 0.85 0.86 0.84 -
P/RPS 0.34 0.43 0.66 0.94 0.21 0.28 0.41 -11.70%
P/EPS 6.65 8.44 12.60 18.07 6.77 10.71 18.22 -48.83%
EY 15.05 11.85 7.93 5.53 14.76 9.34 5.49 95.51%
DY 2.38 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.69 0.68 0.70 0.51 0.52 0.54 0.53 19.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 -
Price 1.44 1.34 1.13 1.10 0.82 0.82 0.87 -
P/RPS 0.39 0.48 0.61 1.20 0.21 0.27 0.43 -6.28%
P/EPS 7.59 9.42 11.67 23.11 6.53 10.21 18.87 -45.41%
EY 13.17 10.61 8.57 4.33 15.30 9.79 5.30 83.15%
DY 2.08 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.79 0.76 0.65 0.65 0.50 0.51 0.55 27.22%

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