[YEELEE] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 67.85%
YoY- 41.63%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 265,003 252,426 238,067 197,807 185,361 177,973 166,645 36.27%
PBT 12,686 15,803 14,600 9,971 6,675 10,239 5,616 72.24%
Tax -2,544 -4,275 -3,701 -1,439 -1,592 -2,841 -1,054 80.03%
NP 10,142 11,528 10,899 8,532 5,083 7,398 4,562 70.42%
-
NP to SH 10,142 11,528 10,899 8,532 5,083 7,398 4,562 70.42%
-
Tax Rate 20.05% 27.05% 25.35% 14.43% 23.85% 27.75% 18.77% -
Total Cost 254,861 240,898 227,168 189,275 180,278 170,575 162,083 35.25%
-
Net Worth 547,519 533,526 518,340 377,263 368,390 362,538 350,519 34.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 6,379 - - - 5,388 -
Div Payout % - - 58.53% - - - 118.11% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 547,519 533,526 518,340 377,263 368,390 362,538 350,519 34.66%
NOSH 186,091 185,040 182,257 181,918 181,535 180,880 179,606 2.39%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.83% 4.57% 4.58% 4.31% 2.74% 4.16% 2.74% -
ROE 1.85% 2.16% 2.10% 2.26% 1.38% 2.04% 1.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 142.40 136.42 130.62 108.73 102.11 98.39 92.78 33.09%
EPS 5.45 6.23 5.98 4.69 2.80 4.09 2.54 66.43%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 2.9422 2.8833 2.844 2.0738 2.0293 2.0043 1.9516 31.51%
Adjusted Per Share Value based on latest NOSH - 181,918
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 138.31 131.74 124.25 103.24 96.74 92.89 86.97 36.28%
EPS 5.29 6.02 5.69 4.45 2.65 3.86 2.38 70.39%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 2.81 -
NAPS 2.8576 2.7845 2.7053 1.969 1.9227 1.8921 1.8294 34.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.24 2.16 2.12 1.67 1.75 1.98 1.40 -
P/RPS 1.57 1.58 1.62 1.54 1.71 2.01 1.51 2.63%
P/EPS 41.10 34.67 35.45 35.61 62.50 48.41 55.12 -17.78%
EY 2.43 2.88 2.82 2.81 1.60 2.07 1.81 21.72%
DY 0.00 0.00 1.65 0.00 0.00 0.00 2.14 -
P/NAPS 0.76 0.75 0.75 0.81 0.86 0.99 0.72 3.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 11/05/15 26/02/15 -
Price 2.36 2.33 2.16 1.86 1.44 1.99 1.90 -
P/RPS 1.66 1.71 1.65 1.71 1.41 2.02 2.05 -13.13%
P/EPS 43.30 37.40 36.12 39.66 51.43 48.66 74.80 -30.56%
EY 2.31 2.67 2.77 2.52 1.94 2.06 1.34 43.81%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.58 -
P/NAPS 0.80 0.81 0.76 0.90 0.71 0.99 0.97 -12.06%

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