[YEELEE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 21.9%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 658,290 654,706 669,751 684,930 699,775 686,803 696,864 -3.71%
PBT 42,738 43,407 40,651 35,463 29,390 25,049 21,424 58.26%
Tax -9,193 -10,384 -9,694 -8,613 -7,363 -2,679 -2,302 151.07%
NP 33,545 33,023 30,957 26,850 22,027 22,370 19,122 45.30%
-
NP to SH 33,545 33,023 30,957 26,850 22,027 22,370 19,122 45.30%
-
Tax Rate 21.51% 23.92% 23.85% 24.29% 25.05% 10.70% 10.74% -
Total Cost 624,745 621,683 638,794 658,080 677,748 664,433 677,742 -5.26%
-
Net Worth 321,236 312,215 305,665 298,058 288,887 280,918 278,036 10.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,306 4,387 4,387 4,387 4,387 4,392 4,392 13.39%
Div Payout % 15.82% 13.29% 14.17% 16.34% 19.92% 19.64% 22.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 321,236 312,215 305,665 298,058 288,887 280,918 278,036 10.07%
NOSH 176,882 176,542 175,841 175,483 175,508 175,497 175,461 0.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.10% 5.04% 4.62% 3.92% 3.15% 3.26% 2.74% -
ROE 10.44% 10.58% 10.13% 9.01% 7.62% 7.96% 6.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 372.16 370.85 380.88 390.31 398.71 391.35 397.16 -4.23%
EPS 18.96 18.71 17.61 15.30 12.55 12.75 10.90 44.48%
DPS 3.00 2.50 2.50 2.50 2.50 2.50 2.50 12.88%
NAPS 1.8161 1.7685 1.7383 1.6985 1.646 1.6007 1.5846 9.48%
Adjusted Per Share Value based on latest NOSH - 175,483
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 343.57 341.70 349.55 357.47 365.22 358.45 363.70 -3.71%
EPS 17.51 17.23 16.16 14.01 11.50 11.68 9.98 45.32%
DPS 2.77 2.29 2.29 2.29 2.29 2.29 2.29 13.48%
NAPS 1.6766 1.6295 1.5953 1.5556 1.5077 1.4661 1.4511 10.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.26 1.20 1.22 0.86 0.85 0.86 0.84 -
P/RPS 0.34 0.32 0.32 0.22 0.21 0.22 0.21 37.76%
P/EPS 6.64 6.42 6.93 5.62 6.77 6.75 7.71 -9.45%
EY 15.05 15.59 14.43 17.79 14.77 14.82 12.97 10.39%
DY 2.38 2.08 2.05 2.91 2.94 2.91 2.98 -13.88%
P/NAPS 0.69 0.68 0.70 0.51 0.52 0.54 0.53 19.17%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 -
Price 1.44 1.34 1.13 1.10 0.82 0.82 0.87 -
P/RPS 0.39 0.36 0.30 0.28 0.21 0.21 0.22 46.32%
P/EPS 7.59 7.16 6.42 7.19 6.53 6.43 7.98 -3.27%
EY 13.17 13.96 15.58 13.91 15.31 15.54 12.53 3.36%
DY 2.08 1.87 2.21 2.27 3.05 3.05 2.87 -19.26%
P/NAPS 0.79 0.76 0.65 0.65 0.50 0.51 0.55 27.22%

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