[YEELEE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.93%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 176,838 173,007 167,964 164,448 165,436 160,442 164,380 5.00%
PBT 9,599 11,498 10,669 10,103 11,058 10,908 11,338 -10.53%
Tax -2,317 -2,353 -2,214 -2,035 -2,389 -2,555 -3,405 -22.69%
NP 7,282 9,145 8,455 8,068 8,669 8,353 7,933 -5.56%
-
NP to SH 7,282 9,145 8,455 8,068 8,669 8,353 7,933 -5.56%
-
Tax Rate 24.14% 20.46% 20.75% 20.14% 21.60% 23.42% 30.03% -
Total Cost 169,556 163,862 159,509 156,380 156,767 152,089 156,447 5.52%
-
Net Worth 340,250 333,052 321,236 312,215 305,665 298,058 288,887 11.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,306 - - - 4,387 -
Div Payout % - - 62.76% - - - 55.31% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 340,250 333,052 321,236 312,215 305,665 298,058 288,887 11.56%
NOSH 178,918 178,265 176,882 176,542 175,841 175,483 175,508 1.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.12% 5.29% 5.03% 4.91% 5.24% 5.21% 4.83% -
ROE 2.14% 2.75% 2.63% 2.58% 2.84% 2.80% 2.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.84 97.05 94.96 93.15 94.08 91.43 93.66 3.66%
EPS 4.07 5.13 4.78 4.57 4.93 4.76 4.52 -6.77%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.9017 1.8683 1.8161 1.7685 1.7383 1.6985 1.646 10.13%
Adjusted Per Share Value based on latest NOSH - 176,542
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 92.29 90.29 87.66 85.83 86.34 83.74 85.79 5.00%
EPS 3.80 4.77 4.41 4.21 4.52 4.36 4.14 -5.56%
DPS 0.00 0.00 2.77 0.00 0.00 0.00 2.29 -
NAPS 1.7758 1.7382 1.6766 1.6295 1.5953 1.5556 1.5077 11.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.70 1.26 1.20 1.22 0.86 0.85 -
P/RPS 1.72 1.75 1.33 1.29 1.30 0.94 0.91 53.04%
P/EPS 41.77 33.14 26.36 26.26 24.75 18.07 18.81 70.45%
EY 2.39 3.02 3.79 3.81 4.04 5.53 5.32 -41.42%
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.94 -
P/NAPS 0.89 0.91 0.69 0.68 0.70 0.51 0.52 43.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 22/05/13 26/02/13 -
Price 1.74 1.81 1.44 1.34 1.13 1.10 0.82 -
P/RPS 1.76 1.87 1.52 1.44 1.20 1.20 0.88 58.94%
P/EPS 42.75 35.28 30.13 29.32 22.92 23.11 18.14 77.37%
EY 2.34 2.83 3.32 3.41 4.36 4.33 5.51 -43.58%
DY 0.00 0.00 2.08 0.00 0.00 0.00 3.05 -
P/NAPS 0.91 0.97 0.79 0.76 0.65 0.65 0.50 49.23%

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