[YEELEE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.67%
YoY- 47.62%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 682,257 670,855 658,290 654,706 669,751 684,930 699,775 -1.68%
PBT 41,869 43,328 42,738 43,407 40,651 35,463 29,390 26.69%
Tax -8,919 -8,991 -9,193 -10,384 -9,694 -8,613 -7,363 13.67%
NP 32,950 34,337 33,545 33,023 30,957 26,850 22,027 30.89%
-
NP to SH 32,950 34,337 33,545 33,023 30,957 26,850 22,027 30.89%
-
Tax Rate 21.30% 20.75% 21.51% 23.92% 23.85% 24.29% 25.05% -
Total Cost 649,307 636,518 624,745 621,683 638,794 658,080 677,748 -2.82%
-
Net Worth 340,250 333,052 321,236 312,215 305,665 298,058 288,887 11.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,306 5,306 5,306 4,387 4,387 4,387 4,387 13.55%
Div Payout % 16.10% 15.45% 15.82% 13.29% 14.17% 16.34% 19.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 340,250 333,052 321,236 312,215 305,665 298,058 288,887 11.56%
NOSH 178,918 178,265 176,882 176,542 175,841 175,483 175,508 1.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.83% 5.12% 5.10% 5.04% 4.62% 3.92% 3.15% -
ROE 9.68% 10.31% 10.44% 10.58% 10.13% 9.01% 7.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 381.32 376.32 372.16 370.85 380.88 390.31 398.71 -2.93%
EPS 18.42 19.26 18.96 18.71 17.61 15.30 12.55 29.24%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.96%
NAPS 1.9017 1.8683 1.8161 1.7685 1.7383 1.6985 1.646 10.13%
Adjusted Per Share Value based on latest NOSH - 176,542
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 356.08 350.13 343.57 341.70 349.55 357.47 365.22 -1.68%
EPS 17.20 17.92 17.51 17.23 16.16 14.01 11.50 30.88%
DPS 2.77 2.77 2.77 2.29 2.29 2.29 2.29 13.56%
NAPS 1.7758 1.7382 1.6766 1.6295 1.5953 1.5556 1.5077 11.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.70 1.26 1.20 1.22 0.86 0.85 -
P/RPS 0.45 0.45 0.34 0.32 0.32 0.22 0.21 66.44%
P/EPS 9.23 8.83 6.64 6.42 6.93 5.62 6.77 23.02%
EY 10.83 11.33 15.05 15.59 14.43 17.79 14.77 -18.73%
DY 1.76 1.76 2.38 2.08 2.05 2.91 2.94 -29.03%
P/NAPS 0.89 0.91 0.69 0.68 0.70 0.51 0.52 43.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 22/05/13 26/02/13 -
Price 1.74 1.81 1.44 1.34 1.13 1.10 0.82 -
P/RPS 0.46 0.48 0.39 0.36 0.30 0.28 0.21 68.90%
P/EPS 9.45 9.40 7.59 7.16 6.42 7.19 6.53 28.02%
EY 10.58 10.64 13.17 13.96 15.58 13.91 15.31 -21.88%
DY 1.72 1.66 2.08 1.87 2.21 2.27 3.05 -31.81%
P/NAPS 0.91 0.97 0.79 0.76 0.65 0.65 0.50 49.23%

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