[YEELEE] QoQ 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- 5.29%
YoY- 136.63%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 167,964 164,448 165,436 160,442 164,380 179,493 180,615 -4.71%
PBT 10,669 10,103 11,058 10,908 11,338 7,347 5,870 48.77%
Tax -2,214 -2,035 -2,389 -2,555 -3,405 -1,345 -1,308 41.89%
NP 8,455 8,068 8,669 8,353 7,933 6,002 4,562 50.71%
-
NP to SH 8,455 8,068 8,669 8,353 7,933 6,002 4,562 50.71%
-
Tax Rate 20.75% 20.14% 21.60% 23.42% 30.03% 18.31% 22.28% -
Total Cost 159,509 156,380 156,767 152,089 156,447 173,491 176,053 -6.35%
-
Net Worth 321,236 312,215 305,665 298,058 288,887 280,918 278,036 10.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,306 - - - 4,387 - - -
Div Payout % 62.76% - - - 55.31% - - -
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 321,236 312,215 305,665 298,058 288,887 280,918 278,036 10.07%
NOSH 176,882 176,542 175,841 175,483 175,508 175,497 175,461 0.53%
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 5.03% 4.91% 5.24% 5.21% 4.83% 3.34% 2.53% -
ROE 2.63% 2.58% 2.84% 2.80% 2.75% 2.14% 1.64% -
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 94.96 93.15 94.08 91.43 93.66 102.28 102.94 -5.22%
EPS 4.78 4.57 4.93 4.76 4.52 3.42 2.60 49.90%
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 87.66 85.83 86.34 83.74 85.79 93.68 94.26 -4.71%
EPS 4.41 4.21 4.52 4.36 4.14 3.13 2.38 50.69%
DPS 2.77 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.6766 1.6295 1.5953 1.5556 1.5077 1.4661 1.4511 10.07%
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 1.33 1.29 1.30 0.94 0.91 0.84 0.82 37.92%
P/EPS 26.36 26.26 24.75 18.07 18.81 25.15 32.31 -12.65%
EY 3.79 3.81 4.04 5.53 5.32 3.98 3.10 14.29%
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 1.52 1.44 1.20 1.20 0.88 0.80 0.85 47.17%
P/EPS 30.13 29.32 22.92 23.11 18.14 23.98 33.46 -6.73%
EY 3.32 3.41 4.36 4.33 5.51 4.17 2.99 7.20%
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