[YEELEE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 12.94%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,057,810 1,003,409 953,303 873,661 799,208 727,786 703,939 31.03%
PBT 56,506 56,577 53,060 47,049 41,485 32,501 30,224 51.47%
Tax -12,019 -13,092 -11,959 -11,007 -9,573 -6,926 -7,157 41.06%
NP 44,487 43,485 41,101 36,042 31,912 25,575 23,067 54.63%
-
NP to SH 44,487 43,485 41,101 36,042 31,912 25,575 23,067 54.63%
-
Tax Rate 21.27% 23.14% 22.54% 23.39% 23.08% 21.31% 23.68% -
Total Cost 1,013,323 959,924 912,202 837,619 767,296 702,211 680,872 30.19%
-
Net Worth 572,932 554,999 547,519 533,526 518,340 377,263 368,390 34.05%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,420 6,379 6,379 6,379 6,379 5,388 5,388 34.48%
Div Payout % 18.93% 14.67% 15.52% 17.70% 19.99% 21.07% 23.36% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 572,932 554,999 547,519 533,526 518,340 377,263 368,390 34.05%
NOSH 187,122 186,598 186,091 185,040 182,257 181,918 181,535 2.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.21% 4.33% 4.31% 4.13% 3.99% 3.51% 3.28% -
ROE 7.76% 7.84% 7.51% 6.76% 6.16% 6.78% 6.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 565.30 537.74 512.28 472.15 438.50 400.06 387.77 28.42%
EPS 23.77 23.30 22.09 19.48 17.51 14.06 12.71 51.50%
DPS 4.50 3.42 3.43 3.50 3.50 3.00 3.00 30.87%
NAPS 3.0618 2.9743 2.9422 2.8833 2.844 2.0738 2.0293 31.38%
Adjusted Per Share Value based on latest NOSH - 185,040
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 552.08 523.69 497.54 455.97 417.11 379.84 367.39 31.03%
EPS 23.22 22.70 21.45 18.81 16.66 13.35 12.04 54.62%
DPS 4.39 3.33 3.33 3.33 3.33 2.81 2.81 34.45%
NAPS 2.9902 2.8966 2.8576 2.7845 2.7053 1.969 1.9227 34.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.36 2.26 2.24 2.16 2.12 1.67 1.75 -
P/RPS 0.42 0.42 0.44 0.46 0.48 0.42 0.45 -4.47%
P/EPS 9.93 9.70 10.14 11.09 12.11 11.88 13.77 -19.50%
EY 10.07 10.31 9.86 9.02 8.26 8.42 7.26 24.25%
DY 1.91 1.51 1.53 1.62 1.65 1.80 1.71 7.61%
P/NAPS 0.77 0.76 0.76 0.75 0.75 0.81 0.86 -7.07%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 -
Price 2.59 2.29 2.36 2.33 2.16 1.86 1.44 -
P/RPS 0.46 0.43 0.46 0.49 0.49 0.46 0.37 15.54%
P/EPS 10.89 9.83 10.69 11.96 12.34 13.23 11.33 -2.59%
EY 9.18 10.18 9.36 8.36 8.11 7.56 8.82 2.69%
DY 1.74 1.49 1.45 1.50 1.62 1.61 2.08 -11.17%
P/NAPS 0.85 0.77 0.80 0.81 0.76 0.90 0.71 12.68%

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