[YEELEE] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.53%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 654,706 669,751 684,930 699,775 686,803 696,864 731,505 -7.12%
PBT 43,407 40,651 35,463 29,390 25,049 21,424 21,015 62.11%
Tax -10,384 -9,694 -8,613 -7,363 -2,679 -2,302 -2,261 176.04%
NP 33,023 30,957 26,850 22,027 22,370 19,122 18,754 45.76%
-
NP to SH 33,023 30,957 26,850 22,027 22,370 19,122 18,754 45.76%
-
Tax Rate 23.92% 23.85% 24.29% 25.05% 10.70% 10.74% 10.76% -
Total Cost 621,683 638,794 658,080 677,748 664,433 677,742 712,751 -8.70%
-
Net Worth 312,215 305,665 298,058 288,887 280,918 278,036 272,828 9.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,387 4,387 4,387 4,387 4,392 4,392 4,392 -0.07%
Div Payout % 13.29% 14.17% 16.34% 19.92% 19.64% 22.97% 23.42% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 312,215 305,665 298,058 288,887 280,918 278,036 272,828 9.39%
NOSH 176,542 175,841 175,483 175,508 175,497 175,461 175,621 0.34%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.04% 4.62% 3.92% 3.15% 3.26% 2.74% 2.56% -
ROE 10.58% 10.13% 9.01% 7.62% 7.96% 6.88% 6.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 370.85 380.88 390.31 398.71 391.35 397.16 416.52 -7.44%
EPS 18.71 17.61 15.30 12.55 12.75 10.90 10.68 45.27%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.7685 1.7383 1.6985 1.646 1.6007 1.5846 1.5535 9.01%
Adjusted Per Share Value based on latest NOSH - 175,508
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 341.70 349.55 357.47 365.22 358.45 363.70 381.78 -7.12%
EPS 17.23 16.16 14.01 11.50 11.68 9.98 9.79 45.71%
DPS 2.29 2.29 2.29 2.29 2.29 2.29 2.29 0.00%
NAPS 1.6295 1.5953 1.5556 1.5077 1.4661 1.4511 1.4239 9.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.22 0.86 0.85 0.86 0.84 0.85 -
P/RPS 0.32 0.32 0.22 0.21 0.22 0.21 0.20 36.75%
P/EPS 6.42 6.93 5.62 6.77 6.75 7.71 7.96 -13.34%
EY 15.59 14.43 17.79 14.77 14.82 12.97 12.56 15.48%
DY 2.08 2.05 2.91 2.94 2.91 2.98 2.94 -20.58%
P/NAPS 0.68 0.70 0.51 0.52 0.54 0.53 0.55 15.17%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 -
Price 1.34 1.13 1.10 0.82 0.82 0.87 0.81 -
P/RPS 0.36 0.30 0.28 0.21 0.21 0.22 0.19 53.06%
P/EPS 7.16 6.42 7.19 6.53 6.43 7.98 7.59 -3.81%
EY 13.96 15.58 13.91 15.31 15.54 12.53 13.18 3.90%
DY 1.87 2.21 2.27 3.05 3.05 2.87 3.09 -28.43%
P/NAPS 0.76 0.65 0.65 0.50 0.51 0.55 0.52 28.75%

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