[YEELEE] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 2.3%

YoY- 39.41%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,116,962	1,077,329	1,076,607	1,057,810	1,003,409	953,303	873,661	17.77%
YoY %	3.68%	0.07%	1.78%	5.42%	5.26%	9.12%	-	-
Horiz. %	127.85%	123.31%	123.23%	121.08%	114.85%	109.12%	100.00%	-
PBT	48,661	46,277	49,259	56,506	56,577	53,060	47,049	2.26%
YoY %	5.15%	-6.05%	-12.83%	-0.13%	6.63%	12.78%	-	-
Horiz. %	103.43%	98.36%	104.70%	120.10%	120.25%	112.78%	100.00%	-
Tax	-10,800	-9,969	-10,172	-12,019	-13,092	-11,959	-11,007	-1.25%
YoY %	-8.34%	2.00%	15.37%	8.20%	-9.47%	-8.65%	-	-
Horiz. %	98.12%	90.57%	92.41%	109.19%	118.94%	108.65%	100.00%	-
NP	37,861	36,308	39,087	44,487	43,485	41,101	36,042	3.33%
YoY %	4.28%	-7.11%	-12.14%	2.30%	5.80%	14.04%	-	-
Horiz. %	105.05%	100.74%	108.45%	123.43%	120.65%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,861	36,308	39,087	44,487	43,485	41,101	36,042	3.33%
YoY %	4.28%	-7.11%	-12.14%	2.30%	5.80%	14.04%	-	-
Horiz. %	105.05%	100.74%	108.45%	123.43%	120.65%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.19%	21.54%	20.65%	21.27%	23.14%	22.54%	23.39%	-
YoY %	3.02%	4.31%	-2.91%	-8.08%	2.66%	-3.63%	-	-
Horiz. %	94.87%	92.09%	88.29%	90.94%	98.93%	96.37%	100.00%	-
Total Cost	1,079,101	1,041,021	1,037,520	1,013,323	959,924	912,202	837,619	18.37%
YoY %	3.66%	0.34%	2.39%	5.56%	5.23%	8.90%	-	-
Horiz. %	128.83%	124.28%	123.87%	120.98%	114.60%	108.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	592,704	587,811	583,788	572,932	554,999	547,519	533,526	7.25%
YoY %	0.83%	0.69%	1.89%	3.23%	1.37%	2.62%	-	-
Horiz. %	111.09%	110.17%	109.42%	107.39%	104.02%	102.62%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	8,420	8,420	8,420	8,420	6,379	6,379	6,379	20.30%
YoY %	0.00%	0.00%	0.00%	32.00%	0.00%	0.00%	-	-
Horiz. %	132.00%	132.00%	132.00%	132.00%	100.00%	100.00%	100.00%	-
Div Payout %	22.24%	23.19%	21.54%	18.93%	14.67%	15.52%	17.70%	-
YoY %	-4.10%	7.66%	13.79%	29.04%	-5.48%	-12.32%	-	-
Horiz. %	125.65%	131.02%	121.69%	106.95%	82.88%	87.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	592,704	587,811	583,788	572,932	554,999	547,519	533,526	7.25%
YoY %	0.83%	0.69%	1.89%	3.23%	1.37%	2.62%	-	-
Horiz. %	111.09%	110.17%	109.42%	107.39%	104.02%	102.62%	100.00%	-
NOSH	191,604	189,506	189,449	187,122	186,598	186,091	185,040	2.34%
YoY %	1.11%	0.03%	1.24%	0.28%	0.27%	0.57%	-	-
Horiz. %	103.55%	102.41%	102.38%	101.13%	100.84%	100.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	3.39%	3.37%	3.63%	4.21%	4.33%	4.31%	4.13%	-
YoY %	0.59%	-7.16%	-13.78%	-2.77%	0.46%	4.36%	-	-
Horiz. %	82.08%	81.60%	87.89%	101.94%	104.84%	104.36%	100.00%	-
ROE	6.39%	6.18%	6.70%	7.76%	7.84%	7.51%	6.76%	-
YoY %	3.40%	-7.76%	-13.66%	-1.02%	4.39%	11.09%	-	-
Horiz. %	94.53%	91.42%	99.11%	114.79%	115.98%	111.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	587.24	568.49	568.28	565.30	537.74	512.28	472.15	15.63%
YoY %	3.30%	0.04%	0.53%	5.13%	4.97%	8.50%	-	-
Horiz. %	124.38%	120.40%	120.36%	119.73%	113.89%	108.50%	100.00%	-
EPS	19.91	19.16	20.63	23.77	23.30	22.09	19.48	1.46%
YoY %	3.91%	-7.13%	-13.21%	2.02%	5.48%	13.40%	-	-
Horiz. %	102.21%	98.36%	105.90%	122.02%	119.61%	113.40%	100.00%	-
DPS	4.50	4.50	4.50	4.50	3.42	3.43	3.50	18.22%
YoY %	0.00%	0.00%	0.00%	31.58%	-0.29%	-2.00%	-	-
Horiz. %	128.57%	128.57%	128.57%	128.57%	97.71%	98.00%	100.00%	-
NAPS	3.1161	3.1018	3.0815	3.0618	2.9743	2.9422	2.8833	5.30%
YoY %	0.46%	0.66%	0.64%	2.94%	1.09%	2.04%	-	-
Horiz. %	108.07%	107.58%	106.87%	106.19%	103.16%	102.04%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 187,122
RPS	582.95	562.27	561.89	552.08	523.69	497.54	455.97	17.77%
YoY %	3.68%	0.07%	1.78%	5.42%	5.26%	9.12%	-	-
Horiz. %	127.85%	123.31%	123.23%	121.08%	114.85%	109.12%	100.00%	-
EPS	19.76	18.95	20.40	23.22	22.70	21.45	18.81	3.33%
YoY %	4.27%	-7.11%	-12.14%	2.29%	5.83%	14.04%	-	-
Horiz. %	105.05%	100.74%	108.45%	123.44%	120.68%	114.04%	100.00%	-
DPS	4.39	4.39	4.39	4.39	3.33	3.33	3.33	20.20%
YoY %	0.00%	0.00%	0.00%	31.83%	0.00%	0.00%	-	-
Horiz. %	131.83%	131.83%	131.83%	131.83%	100.00%	100.00%	100.00%	-
NAPS	3.0934	3.0678	3.0468	2.9902	2.8966	2.8576	2.7845	7.25%
YoY %	0.83%	0.69%	1.89%	3.23%	1.36%	2.63%	-	-
Horiz. %	111.09%	110.17%	109.42%	107.39%	104.03%	102.63%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.13	2.42	2.57	2.36	2.26	2.24	2.16	-
P/RPS	0.36	0.43	0.45	0.42	0.42	0.44	0.46	-15.06%
YoY %	-16.28%	-4.44%	7.14%	0.00%	-4.55%	-4.35%	-	-
Horiz. %	78.26%	93.48%	97.83%	91.30%	91.30%	95.65%	100.00%	-
P/EPS	10.70	12.63	12.46	9.93	9.70	10.14	11.09	-2.35%
YoY %	-15.28%	1.36%	25.48%	2.37%	-4.34%	-8.57%	-	-
Horiz. %	96.48%	113.89%	112.35%	89.54%	87.47%	91.43%	100.00%	-
EY	9.35	7.92	8.03	10.07	10.31	9.86	9.02	2.42%
YoY %	18.06%	-1.37%	-20.26%	-2.33%	4.56%	9.31%	-	-
Horiz. %	103.66%	87.80%	89.02%	111.64%	114.30%	109.31%	100.00%	-
DY	2.11	1.86	1.75	1.91	1.51	1.53	1.62	19.24%
YoY %	13.44%	6.29%	-8.38%	26.49%	-1.31%	-5.56%	-	-
Horiz. %	130.25%	114.81%	108.02%	117.90%	93.21%	94.44%	100.00%	-
P/NAPS	0.68	0.78	0.83	0.77	0.76	0.76	0.75	-6.31%
YoY %	-12.82%	-6.02%	7.79%	1.32%	0.00%	1.33%	-	-
Horiz. %	90.67%	104.00%	110.67%	102.67%	101.33%	101.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	24/08/17	30/05/17	28/02/17	24/11/16	25/08/16	26/05/16	-
Price	2.19	2.29	2.71	2.59	2.29	2.36	2.33	-
P/RPS	0.37	0.40	0.48	0.46	0.43	0.46	0.49	-17.06%
YoY %	-7.50%	-16.67%	4.35%	6.98%	-6.52%	-6.12%	-	-
Horiz. %	75.51%	81.63%	97.96%	93.88%	87.76%	93.88%	100.00%	-
P/EPS	11.00	11.95	13.14	10.89	9.83	10.69	11.96	-5.42%
YoY %	-7.95%	-9.06%	20.66%	10.78%	-8.04%	-10.62%	-	-
Horiz. %	91.97%	99.92%	109.87%	91.05%	82.19%	89.38%	100.00%	-
EY	9.09	8.37	7.61	9.18	10.18	9.36	8.36	5.73%
YoY %	8.60%	9.99%	-17.10%	-9.82%	8.76%	11.96%	-	-
Horiz. %	108.73%	100.12%	91.03%	109.81%	121.77%	111.96%	100.00%	-
DY	2.05	1.97	1.66	1.74	1.49	1.45	1.50	23.12%
YoY %	4.06%	18.67%	-4.60%	16.78%	2.76%	-3.33%	-	-
Horiz. %	136.67%	131.33%	110.67%	116.00%	99.33%	96.67%	100.00%	-
P/NAPS	0.70	0.74	0.88	0.85	0.77	0.80	0.81	-9.26%
YoY %	-5.41%	-15.91%	3.53%	10.39%	-3.75%	-1.23%	-	-
Horiz. %	86.42%	91.36%	108.64%	104.94%	95.06%	98.77%	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