[YEELEE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.36%
YoY- 27.88%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 690,450 691,769 682,257 670,855 658,290 654,706 669,751 2.04%
PBT 34,407 39,460 41,869 43,328 42,738 43,407 40,651 -10.49%
Tax -7,394 -8,554 -8,919 -8,991 -9,193 -10,384 -9,694 -16.47%
NP 27,013 30,906 32,950 34,337 33,545 33,023 30,957 -8.66%
-
NP to SH 27,013 30,906 32,950 34,337 33,545 33,023 30,957 -8.66%
-
Tax Rate 21.49% 21.68% 21.30% 20.75% 21.51% 23.92% 23.85% -
Total Cost 663,437 660,863 649,307 636,518 624,745 621,683 638,794 2.54%
-
Net Worth 350,519 343,529 340,250 333,052 321,236 312,215 305,665 9.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,388 5,306 5,306 5,306 5,306 4,387 4,387 14.64%
Div Payout % 19.95% 17.17% 16.10% 15.45% 15.82% 13.29% 14.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 350,519 343,529 340,250 333,052 321,236 312,215 305,665 9.53%
NOSH 179,606 179,285 178,918 178,265 176,882 176,542 175,841 1.41%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.91% 4.47% 4.83% 5.12% 5.10% 5.04% 4.62% -
ROE 7.71% 9.00% 9.68% 10.31% 10.44% 10.58% 10.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 384.42 385.85 381.32 376.32 372.16 370.85 380.88 0.61%
EPS 15.04 17.24 18.42 19.26 18.96 18.71 17.61 -9.95%
DPS 3.00 3.00 3.00 3.00 3.00 2.50 2.50 12.88%
NAPS 1.9516 1.9161 1.9017 1.8683 1.8161 1.7685 1.7383 7.99%
Adjusted Per Share Value based on latest NOSH - 178,265
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 360.35 361.04 356.08 350.13 343.57 341.70 349.55 2.04%
EPS 14.10 16.13 17.20 17.92 17.51 17.23 16.16 -8.66%
DPS 2.81 2.77 2.77 2.77 2.77 2.29 2.29 14.57%
NAPS 1.8294 1.7929 1.7758 1.7382 1.6766 1.6295 1.5953 9.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.56 1.70 1.70 1.26 1.20 1.22 -
P/RPS 0.36 0.40 0.45 0.45 0.34 0.32 0.32 8.14%
P/EPS 9.31 9.05 9.23 8.83 6.64 6.42 6.93 21.68%
EY 10.74 11.05 10.83 11.33 15.05 15.59 14.43 -17.82%
DY 2.14 1.92 1.76 1.76 2.38 2.08 2.05 2.89%
P/NAPS 0.72 0.81 0.89 0.91 0.69 0.68 0.70 1.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 18/08/14 08/05/14 25/02/14 21/11/13 28/08/13 -
Price 1.90 1.54 1.74 1.81 1.44 1.34 1.13 -
P/RPS 0.49 0.40 0.46 0.48 0.39 0.36 0.30 38.56%
P/EPS 12.63 8.93 9.45 9.40 7.59 7.16 6.42 56.81%
EY 7.92 11.19 10.58 10.64 13.17 13.96 15.58 -36.22%
DY 1.58 1.95 1.72 1.66 2.08 1.87 2.21 -19.99%
P/NAPS 0.97 0.80 0.91 0.97 0.79 0.76 0.65 30.49%

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