[YEELEE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.58%
YoY- 52.29%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 691,769 682,257 670,855 658,290 654,706 669,751 684,930 0.66%
PBT 39,460 41,869 43,328 42,738 43,407 40,651 35,463 7.37%
Tax -8,554 -8,919 -8,991 -9,193 -10,384 -9,694 -8,613 -0.45%
NP 30,906 32,950 34,337 33,545 33,023 30,957 26,850 9.82%
-
NP to SH 30,906 32,950 34,337 33,545 33,023 30,957 26,850 9.82%
-
Tax Rate 21.68% 21.30% 20.75% 21.51% 23.92% 23.85% 24.29% -
Total Cost 660,863 649,307 636,518 624,745 621,683 638,794 658,080 0.28%
-
Net Worth 343,529 340,250 333,052 321,236 312,215 305,665 298,058 9.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,306 5,306 5,306 5,306 4,387 4,387 4,387 13.50%
Div Payout % 17.17% 16.10% 15.45% 15.82% 13.29% 14.17% 16.34% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 343,529 340,250 333,052 321,236 312,215 305,665 298,058 9.91%
NOSH 179,285 178,918 178,265 176,882 176,542 175,841 175,483 1.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.47% 4.83% 5.12% 5.10% 5.04% 4.62% 3.92% -
ROE 9.00% 9.68% 10.31% 10.44% 10.58% 10.13% 9.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 385.85 381.32 376.32 372.16 370.85 380.88 390.31 -0.76%
EPS 17.24 18.42 19.26 18.96 18.71 17.61 15.30 8.27%
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.50 12.91%
NAPS 1.9161 1.9017 1.8683 1.8161 1.7685 1.7383 1.6985 8.36%
Adjusted Per Share Value based on latest NOSH - 176,882
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 361.04 356.08 350.13 343.57 341.70 349.55 357.47 0.66%
EPS 16.13 17.20 17.92 17.51 17.23 16.16 14.01 9.83%
DPS 2.77 2.77 2.77 2.77 2.29 2.29 2.29 13.51%
NAPS 1.7929 1.7758 1.7382 1.6766 1.6295 1.5953 1.5556 9.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.56 1.70 1.70 1.26 1.20 1.22 0.86 -
P/RPS 0.40 0.45 0.45 0.34 0.32 0.32 0.22 48.91%
P/EPS 9.05 9.23 8.83 6.64 6.42 6.93 5.62 37.34%
EY 11.05 10.83 11.33 15.05 15.59 14.43 17.79 -27.18%
DY 1.92 1.76 1.76 2.38 2.08 2.05 2.91 -24.19%
P/NAPS 0.81 0.89 0.91 0.69 0.68 0.70 0.51 36.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 22/05/13 -
Price 1.54 1.74 1.81 1.44 1.34 1.13 1.10 -
P/RPS 0.40 0.46 0.48 0.39 0.36 0.30 0.28 26.81%
P/EPS 8.93 9.45 9.40 7.59 7.16 6.42 7.19 15.52%
EY 11.19 10.58 10.64 13.17 13.96 15.58 13.91 -13.49%
DY 1.95 1.72 1.66 2.08 1.87 2.21 2.27 -9.62%
P/NAPS 0.80 0.91 0.97 0.79 0.76 0.65 0.65 14.83%

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