[YEELEE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.8%
YoY- 70.03%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,077,329 1,076,607 1,057,810 1,003,409 953,303 873,661 799,208 22.05%
PBT 46,277 49,259 56,506 56,577 53,060 47,049 41,485 7.56%
Tax -9,969 -10,172 -12,019 -13,092 -11,959 -11,007 -9,573 2.74%
NP 36,308 39,087 44,487 43,485 41,101 36,042 31,912 8.99%
-
NP to SH 36,308 39,087 44,487 43,485 41,101 36,042 31,912 8.99%
-
Tax Rate 21.54% 20.65% 21.27% 23.14% 22.54% 23.39% 23.08% -
Total Cost 1,041,021 1,037,520 1,013,323 959,924 912,202 837,619 767,296 22.57%
-
Net Worth 587,811 583,788 572,932 554,999 547,519 533,526 518,340 8.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,420 8,420 8,420 6,379 6,379 6,379 6,379 20.35%
Div Payout % 23.19% 21.54% 18.93% 14.67% 15.52% 17.70% 19.99% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 587,811 583,788 572,932 554,999 547,519 533,526 518,340 8.75%
NOSH 189,506 189,449 187,122 186,598 186,091 185,040 182,257 2.63%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.37% 3.63% 4.21% 4.33% 4.31% 4.13% 3.99% -
ROE 6.18% 6.70% 7.76% 7.84% 7.51% 6.76% 6.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 568.49 568.28 565.30 537.74 512.28 472.15 438.50 18.91%
EPS 19.16 20.63 23.77 23.30 22.09 19.48 17.51 6.19%
DPS 4.50 4.50 4.50 3.42 3.43 3.50 3.50 18.25%
NAPS 3.1018 3.0815 3.0618 2.9743 2.9422 2.8833 2.844 5.96%
Adjusted Per Share Value based on latest NOSH - 186,598
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 562.27 561.89 552.08 523.69 497.54 455.97 417.11 22.05%
EPS 18.95 20.40 23.22 22.70 21.45 18.81 16.66 8.97%
DPS 4.39 4.39 4.39 3.33 3.33 3.33 3.33 20.25%
NAPS 3.0678 3.0468 2.9902 2.8966 2.8576 2.7845 2.7053 8.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.42 2.57 2.36 2.26 2.24 2.16 2.12 -
P/RPS 0.43 0.45 0.42 0.42 0.44 0.46 0.48 -7.07%
P/EPS 12.63 12.46 9.93 9.70 10.14 11.09 12.11 2.84%
EY 7.92 8.03 10.07 10.31 9.86 9.02 8.26 -2.76%
DY 1.86 1.75 1.91 1.51 1.53 1.62 1.65 8.32%
P/NAPS 0.78 0.83 0.77 0.76 0.76 0.75 0.75 2.65%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 30/05/17 28/02/17 24/11/16 25/08/16 26/05/16 29/02/16 -
Price 2.29 2.71 2.59 2.29 2.36 2.33 2.16 -
P/RPS 0.40 0.48 0.46 0.43 0.46 0.49 0.49 -12.66%
P/EPS 11.95 13.14 10.89 9.83 10.69 11.96 12.34 -2.12%
EY 8.37 7.61 9.18 10.18 9.36 8.36 8.11 2.12%
DY 1.97 1.66 1.74 1.49 1.45 1.50 1.62 13.94%
P/NAPS 0.74 0.88 0.85 0.77 0.80 0.81 0.76 -1.76%

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