[YEELEE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

29-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 4.28%

YoY- -12.93%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	1,089,939	1,090,759	1,081,879	1,116,962	1,077,329	1,076,607	1,057,810	2.02%
YoY %	-0.08%	0.82%	-3.14%	3.68%	0.07%	1.78%	-	-
Horiz. %	103.04%	103.11%	102.28%	105.59%	101.85%	101.78%	100.00%	-
PBT	49,693	48,990	46,025	48,661	46,277	49,259	56,506	-8.23%
YoY %	1.43%	6.44%	-5.42%	5.15%	-6.05%	-12.83%	-	-
Horiz. %	87.94%	86.70%	81.45%	86.12%	81.90%	87.17%	100.00%	-
Tax	-7,063	-7,119	-6,637	-10,800	-9,969	-10,172	-12,019	-29.90%
YoY %	0.79%	-7.26%	38.55%	-8.34%	2.00%	15.37%	-	-
Horiz. %	58.77%	59.23%	55.22%	89.86%	82.94%	84.63%	100.00%	-
NP	42,630	41,871	39,388	37,861	36,308	39,087	44,487	-2.81%
YoY %	1.81%	6.30%	4.03%	4.28%	-7.11%	-12.14%	-	-
Horiz. %	95.83%	94.12%	88.54%	85.11%	81.61%	87.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,630	41,871	39,388	37,861	36,308	39,087	44,487	-2.81%
YoY %	1.81%	6.30%	4.03%	4.28%	-7.11%	-12.14%	-	-
Horiz. %	95.83%	94.12%	88.54%	85.11%	81.61%	87.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.21%	14.53%	14.42%	22.19%	21.54%	20.65%	21.27%	-
YoY %	-2.20%	0.76%	-35.02%	3.02%	4.31%	-2.91%	-	-
Horiz. %	66.81%	68.31%	67.80%	104.33%	101.27%	97.09%	100.00%	-
Total Cost	1,047,309	1,048,888	1,042,491	1,079,101	1,041,021	1,037,520	1,013,323	2.22%
YoY %	-0.15%	0.61%	-3.39%	3.66%	0.34%	2.39%	-	-
Horiz. %	103.35%	103.51%	102.88%	106.49%	102.73%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	618,307	609,205	605,777	592,704	587,811	583,788	572,932	5.22%
YoY %	1.49%	0.57%	2.21%	0.83%	0.69%	1.89%	-	-
Horiz. %	107.92%	106.33%	105.73%	103.45%	102.60%	101.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	8,575	8,575	8,575	8,420	8,420	8,420	8,420	1.22%
YoY %	0.00%	0.00%	1.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.84%	101.84%	101.84%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	20.11%	20.48%	21.77%	22.24%	23.19%	21.54%	18.93%	-
YoY %	-1.81%	-5.93%	-2.11%	-4.10%	7.66%	13.79%	-	-
Horiz. %	106.23%	108.19%	115.00%	117.49%	122.50%	113.79%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	618,307	609,205	605,777	592,704	587,811	583,788	572,932	5.22%
YoY %	1.49%	0.57%	2.21%	0.83%	0.69%	1.89%	-	-
Horiz. %	107.92%	106.33%	105.73%	103.45%	102.60%	101.89%	100.00%	-
NOSH	191,604	191,604	191,604	191,604	189,506	189,449	187,122	1.59%
YoY %	0.00%	0.00%	0.00%	1.11%	0.03%	1.24%	-	-
Horiz. %	102.40%	102.40%	102.40%	102.40%	101.27%	101.24%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	3.91%	3.84%	3.64%	3.39%	3.37%	3.63%	4.21%	-
YoY %	1.82%	5.49%	7.37%	0.59%	-7.16%	-13.78%	-	-
Horiz. %	92.87%	91.21%	86.46%	80.52%	80.05%	86.22%	100.00%	-
ROE	6.89%	6.87%	6.50%	6.39%	6.18%	6.70%	7.76%	-
YoY %	0.29%	5.69%	1.72%	3.40%	-7.76%	-13.66%	-	-
Horiz. %	88.79%	88.53%	83.76%	82.35%	79.64%	86.34%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	568.85	569.28	567.75	587.24	568.49	568.28	565.30	0.41%
YoY %	-0.08%	0.27%	-3.32%	3.30%	0.04%	0.53%	-	-
Horiz. %	100.63%	100.70%	100.43%	103.88%	100.56%	100.53%	100.00%	-
EPS	22.25	21.85	20.67	19.91	19.16	20.63	23.77	-4.32%
YoY %	1.83%	5.71%	3.82%	3.91%	-7.13%	-13.21%	-	-
Horiz. %	93.61%	91.92%	86.96%	83.76%	80.61%	86.79%	100.00%	-
DPS	4.50	4.50	4.50	4.50	4.50	4.50	4.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.227	3.1795	3.179	3.1161	3.1018	3.0815	3.0618	3.57%
YoY %	1.49%	0.02%	2.02%	0.46%	0.66%	0.64%	-	-
Horiz. %	105.40%	103.84%	103.83%	101.77%	101.31%	100.64%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 191,604
RPS	568.85	569.28	564.64	582.95	562.27	561.89	552.08	2.02%
YoY %	-0.08%	0.82%	-3.14%	3.68%	0.07%	1.78%	-	-
Horiz. %	103.04%	103.12%	102.28%	105.59%	101.85%	101.78%	100.00%	-
EPS	22.25	21.85	20.56	19.76	18.95	20.40	23.22	-2.81%
YoY %	1.83%	6.27%	4.05%	4.27%	-7.11%	-12.14%	-	-
Horiz. %	95.82%	94.10%	88.54%	85.10%	81.61%	87.86%	100.00%	-
DPS	4.50	4.50	4.48	4.39	4.39	4.39	4.39	1.66%
YoY %	0.00%	0.45%	2.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.51%	102.51%	102.05%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.227	3.1795	3.1616	3.0934	3.0678	3.0468	2.9902	5.22%
YoY %	1.49%	0.57%	2.20%	0.83%	0.69%	1.89%	-	-
Horiz. %	107.92%	106.33%	105.73%	103.45%	102.60%	101.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.22	2.13	2.18	2.13	2.42	2.57	2.36	-
P/RPS	0.39	0.37	0.38	0.36	0.43	0.45	0.42	-4.83%
YoY %	5.41%	-2.63%	5.56%	-16.28%	-4.44%	7.14%	-	-
Horiz. %	92.86%	88.10%	90.48%	85.71%	102.38%	107.14%	100.00%	-
P/EPS	9.98	9.75	10.55	10.70	12.63	12.46	9.93	0.33%
YoY %	2.36%	-7.58%	-1.40%	-15.28%	1.36%	25.48%	-	-
Horiz. %	100.50%	98.19%	106.24%	107.75%	127.19%	125.48%	100.00%	-
EY	10.02	10.26	9.48	9.35	7.92	8.03	10.07	-0.33%
YoY %	-2.34%	8.23%	1.39%	18.06%	-1.37%	-20.26%	-	-
Horiz. %	99.50%	101.89%	94.14%	92.85%	78.65%	79.74%	100.00%	-
DY	2.03	2.11	2.06	2.11	1.86	1.75	1.91	4.15%
YoY %	-3.79%	2.43%	-2.37%	13.44%	6.29%	-8.38%	-	-
Horiz. %	106.28%	110.47%	107.85%	110.47%	97.38%	91.62%	100.00%	-
P/NAPS	0.69	0.67	0.69	0.68	0.78	0.83	0.77	-7.07%
YoY %	2.99%	-2.90%	1.47%	-12.82%	-6.02%	7.79%	-	-
Horiz. %	89.61%	87.01%	89.61%	88.31%	101.30%	107.79%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	31/05/18	26/02/18	29/11/17	24/08/17	30/05/17	28/02/17	-
Price	2.22	2.26	2.18	2.19	2.29	2.71	2.59	-
P/RPS	0.39	0.40	0.38	0.37	0.40	0.48	0.46	-10.44%
YoY %	-2.50%	5.26%	2.70%	-7.50%	-16.67%	4.35%	-	-
Horiz. %	84.78%	86.96%	82.61%	80.43%	86.96%	104.35%	100.00%	-
P/EPS	9.98	10.34	10.55	11.00	11.95	13.14	10.89	-5.66%
YoY %	-3.48%	-1.99%	-4.09%	-7.95%	-9.06%	20.66%	-	-
Horiz. %	91.64%	94.95%	96.88%	101.01%	109.73%	120.66%	100.00%	-
EY	10.02	9.67	9.48	9.09	8.37	7.61	9.18	6.02%
YoY %	3.62%	2.00%	4.29%	8.60%	9.99%	-17.10%	-	-
Horiz. %	109.15%	105.34%	103.27%	99.02%	91.18%	82.90%	100.00%	-
DY	2.03	1.99	2.06	2.05	1.97	1.66	1.74	10.85%
YoY %	2.01%	-3.40%	0.49%	4.06%	18.67%	-4.60%	-	-
Horiz. %	116.67%	114.37%	118.39%	117.82%	113.22%	95.40%	100.00%	-
P/NAPS	0.69	0.71	0.69	0.70	0.74	0.88	0.85	-13.01%
YoY %	-2.82%	2.90%	-1.43%	-5.41%	-15.91%	3.53%	-	-
Horiz. %	81.18%	83.53%	81.18%	82.35%	87.06%	103.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos