[YEELEE] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.7%
YoY- -29.99%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 873,661 799,208 727,786 703,939 695,416 690,450 691,769 16.82%
PBT 47,049 41,485 32,501 30,224 33,148 34,407 39,460 12.43%
Tax -11,007 -9,573 -6,926 -7,157 -7,882 -7,394 -8,554 18.28%
NP 36,042 31,912 25,575 23,067 25,266 27,013 30,906 10.78%
-
NP to SH 36,042 31,912 25,575 23,067 25,266 27,013 30,906 10.78%
-
Tax Rate 23.39% 23.08% 21.31% 23.68% 23.78% 21.49% 21.68% -
Total Cost 837,619 767,296 702,211 680,872 670,150 663,437 660,863 17.10%
-
Net Worth 533,526 518,340 377,263 368,390 362,538 350,519 343,529 34.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,379 6,379 5,388 5,388 5,388 5,388 5,306 13.05%
Div Payout % 17.70% 19.99% 21.07% 23.36% 21.33% 19.95% 17.17% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 533,526 518,340 377,263 368,390 362,538 350,519 343,529 34.07%
NOSH 185,040 182,257 181,918 181,535 180,880 179,606 179,285 2.12%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.13% 3.99% 3.51% 3.28% 3.63% 3.91% 4.47% -
ROE 6.76% 6.16% 6.78% 6.26% 6.97% 7.71% 9.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 472.15 438.50 400.06 387.77 384.46 384.42 385.85 14.38%
EPS 19.48 17.51 14.06 12.71 13.97 15.04 17.24 8.47%
DPS 3.50 3.50 3.00 3.00 3.00 3.00 3.00 10.81%
NAPS 2.8833 2.844 2.0738 2.0293 2.0043 1.9516 1.9161 31.28%
Adjusted Per Share Value based on latest NOSH - 181,535
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 455.97 417.11 379.84 367.39 362.94 360.35 361.04 16.82%
EPS 18.81 16.66 13.35 12.04 13.19 14.10 16.13 10.78%
DPS 3.33 3.33 2.81 2.81 2.81 2.81 2.77 13.04%
NAPS 2.7845 2.7053 1.969 1.9227 1.8921 1.8294 1.7929 34.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.16 2.12 1.67 1.75 1.98 1.40 1.56 -
P/RPS 0.46 0.48 0.42 0.45 0.52 0.36 0.40 9.75%
P/EPS 11.09 12.11 11.88 13.77 14.17 9.31 9.05 14.49%
EY 9.02 8.26 8.42 7.26 7.05 10.74 11.05 -12.64%
DY 1.62 1.65 1.80 1.71 1.52 2.14 1.92 -10.69%
P/NAPS 0.75 0.75 0.81 0.86 0.99 0.72 0.81 -4.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 17/11/15 26/08/15 11/05/15 26/02/15 25/11/14 -
Price 2.33 2.16 1.86 1.44 1.99 1.90 1.54 -
P/RPS 0.49 0.49 0.46 0.37 0.52 0.49 0.40 14.47%
P/EPS 11.96 12.34 13.23 11.33 14.25 12.63 8.93 21.48%
EY 8.36 8.11 7.56 8.82 7.02 7.92 11.19 -17.65%
DY 1.50 1.62 1.61 2.08 1.51 1.58 1.95 -16.03%
P/NAPS 0.81 0.76 0.90 0.71 0.99 0.97 0.80 0.83%

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