[YEELEE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.57%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 165,436 160,442 164,380 179,493 180,615 175,287 151,408 6.09%
PBT 11,058 10,908 11,338 7,347 5,870 4,835 6,997 35.71%
Tax -2,389 -2,555 -3,405 -1,345 -1,308 -1,305 1,279 -
NP 8,669 8,353 7,933 6,002 4,562 3,530 8,276 3.14%
-
NP to SH 8,669 8,353 7,933 6,002 4,562 3,530 8,276 3.14%
-
Tax Rate 21.60% 23.42% 30.03% 18.31% 22.28% 26.99% -18.28% -
Total Cost 156,767 152,089 156,447 173,491 176,053 171,757 143,132 6.25%
-
Net Worth 305,665 298,058 288,887 280,918 278,036 272,828 270,015 8.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,387 - - - 4,392 -
Div Payout % - - 55.31% - - - 53.08% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 305,665 298,058 288,887 280,918 278,036 272,828 270,015 8.62%
NOSH 175,841 175,483 175,508 175,497 175,461 175,621 175,711 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.24% 5.21% 4.83% 3.34% 2.53% 2.01% 5.47% -
ROE 2.84% 2.80% 2.75% 2.14% 1.64% 1.29% 3.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.08 91.43 93.66 102.28 102.94 99.81 86.17 6.03%
EPS 4.93 4.76 4.52 3.42 2.60 2.01 4.71 3.09%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7383 1.6985 1.646 1.6007 1.5846 1.5535 1.5367 8.57%
Adjusted Per Share Value based on latest NOSH - 175,497
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.34 83.74 85.79 93.68 94.26 91.48 79.02 6.08%
EPS 4.52 4.36 4.14 3.13 2.38 1.84 4.32 3.06%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.29 -
NAPS 1.5953 1.5556 1.5077 1.4661 1.4511 1.4239 1.4092 8.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.22 0.86 0.85 0.86 0.84 0.85 0.84 -
P/RPS 1.30 0.94 0.91 0.84 0.82 0.85 0.97 21.57%
P/EPS 24.75 18.07 18.81 25.15 32.31 42.29 17.83 24.46%
EY 4.04 5.53 5.32 3.98 3.10 2.36 5.61 -19.67%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.98 -
P/NAPS 0.70 0.51 0.52 0.54 0.53 0.55 0.55 17.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.13 1.10 0.82 0.82 0.87 0.81 0.86 -
P/RPS 1.20 1.20 0.88 0.80 0.85 0.81 1.00 12.93%
P/EPS 22.92 23.11 18.14 23.98 33.46 40.30 18.26 16.37%
EY 4.36 4.33 5.51 4.17 2.99 2.48 5.48 -14.14%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.91 -
P/NAPS 0.65 0.65 0.50 0.51 0.55 0.52 0.56 10.45%

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