[YEELEE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.99%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 669,751 684,930 699,775 686,803 696,864 731,505 767,650 -8.70%
PBT 40,651 35,463 29,390 25,049 21,424 21,015 21,456 53.17%
Tax -9,694 -8,613 -7,363 -2,679 -2,302 -2,261 -2,155 172.75%
NP 30,957 26,850 22,027 22,370 19,122 18,754 19,301 37.06%
-
NP to SH 30,957 26,850 22,027 22,370 19,122 18,754 19,301 37.06%
-
Tax Rate 23.85% 24.29% 25.05% 10.70% 10.74% 10.76% 10.04% -
Total Cost 638,794 658,080 677,748 664,433 677,742 712,751 748,349 -10.02%
-
Net Worth 305,665 298,058 288,887 280,918 278,036 272,828 270,015 8.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,387 4,387 4,387 4,392 4,392 4,392 4,392 -0.07%
Div Payout % 14.17% 16.34% 19.92% 19.64% 22.97% 23.42% 22.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 305,665 298,058 288,887 280,918 278,036 272,828 270,015 8.62%
NOSH 175,841 175,483 175,508 175,497 175,461 175,621 175,711 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.62% 3.92% 3.15% 3.26% 2.74% 2.56% 2.51% -
ROE 10.13% 9.01% 7.62% 7.96% 6.88% 6.87% 7.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 380.88 390.31 398.71 391.35 397.16 416.52 436.88 -8.74%
EPS 17.61 15.30 12.55 12.75 10.90 10.68 10.98 37.05%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.7383 1.6985 1.646 1.6007 1.5846 1.5535 1.5367 8.57%
Adjusted Per Share Value based on latest NOSH - 175,497
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 349.55 357.47 365.22 358.45 363.70 381.78 400.64 -8.70%
EPS 16.16 14.01 11.50 11.68 9.98 9.79 10.07 37.10%
DPS 2.29 2.29 2.29 2.29 2.29 2.29 2.29 0.00%
NAPS 1.5953 1.5556 1.5077 1.4661 1.4511 1.4239 1.4092 8.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.22 0.86 0.85 0.86 0.84 0.85 0.84 -
P/RPS 0.32 0.22 0.21 0.22 0.21 0.20 0.19 41.60%
P/EPS 6.93 5.62 6.77 6.75 7.71 7.96 7.65 -6.38%
EY 14.43 17.79 14.77 14.82 12.97 12.56 13.08 6.77%
DY 2.05 2.91 2.94 2.91 2.98 2.94 2.98 -22.09%
P/NAPS 0.70 0.51 0.52 0.54 0.53 0.55 0.55 17.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.13 1.10 0.82 0.82 0.87 0.81 0.86 -
P/RPS 0.30 0.28 0.21 0.21 0.22 0.19 0.20 31.06%
P/EPS 6.42 7.19 6.53 6.43 7.98 7.59 7.83 -12.40%
EY 15.58 13.91 15.31 15.54 12.53 13.18 12.77 14.19%
DY 2.21 2.27 3.05 3.05 2.87 3.09 2.91 -16.77%
P/NAPS 0.65 0.65 0.50 0.51 0.55 0.52 0.56 10.45%

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