[YEELEE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.96%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 684,930 699,775 686,803 696,864 731,505 767,650 815,561 -10.97%
PBT 35,463 29,390 25,049 21,424 21,015 21,456 26,042 22.83%
Tax -8,613 -7,363 -2,679 -2,302 -2,261 -2,155 -5,697 31.69%
NP 26,850 22,027 22,370 19,122 18,754 19,301 20,345 20.29%
-
NP to SH 26,850 22,027 22,370 19,122 18,754 19,301 20,345 20.29%
-
Tax Rate 24.29% 25.05% 10.70% 10.74% 10.76% 10.04% 21.88% -
Total Cost 658,080 677,748 664,433 677,742 712,751 748,349 795,216 -11.84%
-
Net Worth 298,058 288,887 280,918 278,036 272,828 270,015 261,208 9.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 4,387 4,387 4,392 4,392 4,392 4,392 4,387 0.00%
Div Payout % 16.34% 19.92% 19.64% 22.97% 23.42% 22.76% 21.57% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 298,058 288,887 280,918 278,036 272,828 270,015 261,208 9.18%
NOSH 175,483 175,508 175,497 175,461 175,621 175,711 175,414 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.92% 3.15% 3.26% 2.74% 2.56% 2.51% 2.49% -
ROE 9.01% 7.62% 7.96% 6.88% 6.87% 7.15% 7.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 390.31 398.71 391.35 397.16 416.52 436.88 464.93 -10.99%
EPS 15.30 12.55 12.75 10.90 10.68 10.98 11.60 20.24%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.6985 1.646 1.6007 1.5846 1.5535 1.5367 1.4891 9.15%
Adjusted Per Share Value based on latest NOSH - 175,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 357.47 365.22 358.45 363.70 381.78 400.64 425.65 -10.97%
EPS 14.01 11.50 11.68 9.98 9.79 10.07 10.62 20.26%
DPS 2.29 2.29 2.29 2.29 2.29 2.29 2.29 0.00%
NAPS 1.5556 1.5077 1.4661 1.4511 1.4239 1.4092 1.3633 9.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.86 0.85 0.86 0.84 0.85 0.84 0.85 -
P/RPS 0.22 0.21 0.22 0.21 0.20 0.19 0.18 14.30%
P/EPS 5.62 6.77 6.75 7.71 7.96 7.65 7.33 -16.21%
EY 17.79 14.77 14.82 12.97 12.56 13.08 13.65 19.29%
DY 2.91 2.94 2.91 2.98 2.94 2.98 2.94 -0.68%
P/NAPS 0.51 0.52 0.54 0.53 0.55 0.55 0.57 -7.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 23/11/11 -
Price 1.10 0.82 0.82 0.87 0.81 0.86 0.85 -
P/RPS 0.28 0.21 0.21 0.22 0.19 0.20 0.18 34.21%
P/EPS 7.19 6.53 6.43 7.98 7.59 7.83 7.33 -1.27%
EY 13.91 15.31 15.54 12.53 13.18 12.77 13.65 1.26%
DY 2.27 3.05 3.05 2.87 3.09 2.91 2.94 -15.82%
P/NAPS 0.65 0.50 0.51 0.55 0.52 0.56 0.57 9.14%

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