[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -72.74%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 690,450 523,805 349,845 173,007 658,290 490,326 325,878 64.73%
PBT 34,408 28,791 21,097 11,498 42,738 32,069 21,966 34.76%
Tax -7,394 -6,340 -4,670 -2,353 -9,193 -6,979 -4,944 30.68%
NP 27,014 22,451 16,427 9,145 33,545 25,090 17,022 35.94%
-
NP to SH 27,014 22,451 16,427 9,145 33,545 25,090 17,022 35.94%
-
Tax Rate 21.49% 22.02% 22.14% 20.46% 21.51% 21.76% 22.51% -
Total Cost 663,436 501,354 333,418 163,862 624,745 465,236 308,856 66.24%
-
Net Worth 350,522 343,597 340,296 333,052 321,313 312,037 305,675 9.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,388 - - - 5,307 - - -
Div Payout % 19.95% - - - 15.82% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 350,522 343,597 340,296 333,052 321,313 312,037 305,675 9.52%
NOSH 179,607 179,321 178,943 178,265 176,925 176,441 175,847 1.41%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.91% 4.29% 4.70% 5.29% 5.10% 5.12% 5.22% -
ROE 7.71% 6.53% 4.83% 2.75% 10.44% 8.04% 5.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 384.42 292.10 195.51 97.05 372.07 277.90 185.32 62.43%
EPS 15.04 12.52 9.18 5.13 18.96 14.22 9.68 34.03%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.9516 1.9161 1.9017 1.8683 1.8161 1.7685 1.7383 7.99%
Adjusted Per Share Value based on latest NOSH - 178,265
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 360.35 273.38 182.59 90.29 343.57 255.91 170.08 64.73%
EPS 14.10 11.72 8.57 4.77 17.51 13.09 8.88 35.98%
DPS 2.81 0.00 0.00 0.00 2.77 0.00 0.00 -
NAPS 1.8294 1.7933 1.776 1.7382 1.677 1.6285 1.5953 9.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.56 1.70 1.70 1.26 1.20 1.22 -
P/RPS 0.36 0.53 0.87 1.75 0.34 0.43 0.66 -33.16%
P/EPS 9.31 12.46 18.52 33.14 6.65 8.44 12.60 -18.22%
EY 10.74 8.03 5.40 3.02 15.05 11.85 7.93 22.34%
DY 2.14 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.72 0.81 0.89 0.91 0.69 0.68 0.70 1.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 -
Price 1.90 1.54 1.74 1.81 1.44 1.34 1.13 -
P/RPS 0.49 0.53 0.89 1.87 0.39 0.48 0.61 -13.55%
P/EPS 12.63 12.30 18.95 35.28 7.59 9.42 11.67 5.39%
EY 7.92 8.13 5.28 2.83 13.17 10.61 8.57 -5.10%
DY 1.58 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.97 0.80 0.91 0.97 0.79 0.76 0.65 30.49%

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