[YEELEE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.83%
YoY- -18.85%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 699,775 686,803 696,864 731,505 767,650 815,561 804,187 -8.81%
PBT 29,390 25,049 21,424 21,015 21,456 26,042 28,945 1.01%
Tax -7,363 -2,679 -2,302 -2,261 -2,155 -5,697 -6,292 10.99%
NP 22,027 22,370 19,122 18,754 19,301 20,345 22,653 -1.84%
-
NP to SH 22,027 22,370 19,122 18,754 19,301 20,345 22,653 -1.84%
-
Tax Rate 25.05% 10.70% 10.74% 10.76% 10.04% 21.88% 21.74% -
Total Cost 677,748 664,433 677,742 712,751 748,349 795,216 781,534 -9.02%
-
Net Worth 288,887 280,918 278,036 272,828 270,015 261,208 260,624 7.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,387 4,392 4,392 4,392 4,392 4,387 4,387 0.00%
Div Payout % 19.92% 19.64% 22.97% 23.42% 22.76% 21.57% 19.37% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 288,887 280,918 278,036 272,828 270,015 261,208 260,624 7.07%
NOSH 175,508 175,497 175,461 175,621 175,711 175,414 175,481 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.15% 3.26% 2.74% 2.56% 2.51% 2.49% 2.82% -
ROE 7.62% 7.96% 6.88% 6.87% 7.15% 7.79% 8.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 398.71 391.35 397.16 416.52 436.88 464.93 458.28 -8.82%
EPS 12.55 12.75 10.90 10.68 10.98 11.60 12.91 -1.85%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 1.646 1.6007 1.5846 1.5535 1.5367 1.4891 1.4852 7.06%
Adjusted Per Share Value based on latest NOSH - 175,621
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 365.22 358.45 363.70 381.78 400.64 425.65 419.71 -8.81%
EPS 11.50 11.68 9.98 9.79 10.07 10.62 11.82 -1.80%
DPS 2.29 2.29 2.29 2.29 2.29 2.29 2.29 0.00%
NAPS 1.5077 1.4661 1.4511 1.4239 1.4092 1.3633 1.3602 7.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.86 0.84 0.85 0.84 0.85 1.00 -
P/RPS 0.21 0.22 0.21 0.20 0.19 0.18 0.22 -3.04%
P/EPS 6.77 6.75 7.71 7.96 7.65 7.33 7.75 -8.58%
EY 14.77 14.82 12.97 12.56 13.08 13.65 12.91 9.34%
DY 2.94 2.91 2.98 2.94 2.98 2.94 2.50 11.35%
P/NAPS 0.52 0.54 0.53 0.55 0.55 0.57 0.67 -15.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.82 0.82 0.87 0.81 0.86 0.85 0.88 -
P/RPS 0.21 0.21 0.22 0.19 0.20 0.18 0.19 6.86%
P/EPS 6.53 6.43 7.98 7.59 7.83 7.33 6.82 -2.84%
EY 15.31 15.54 12.53 13.18 12.77 13.65 14.67 2.87%
DY 3.05 3.05 2.87 3.09 2.91 2.94 2.84 4.84%
P/NAPS 0.50 0.51 0.55 0.52 0.56 0.57 0.59 -10.40%

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