[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

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	1,057,810	1,003,409	953,303	873,661	799,208	727,786	703,939	31.03%
YoY %	5.42%	5.26%	9.12%	9.32%	9.81%	3.39%	-	-
Horiz. %	150.27%	142.54%	135.42%	124.11%	113.53%	103.39%	100.00%	-
PBT	56,506	56,577	53,060	47,049	41,485	32,501	30,224	51.47%
YoY %	-0.13%	6.63%	12.78%	13.41%	27.64%	7.53%	-	-
Horiz. %	186.96%	187.19%	175.56%	155.67%	137.26%	107.53%	100.00%	-
Tax	-12,019	-13,092	-11,959	-11,007	-9,573	-6,926	-7,157	41.06%
YoY %	8.20%	-9.47%	-8.65%	-14.98%	-38.22%	3.23%	-	-
Horiz. %	167.93%	182.93%	167.10%	153.79%	133.76%	96.77%	100.00%	-
NP	44,487	43,485	41,101	36,042	31,912	25,575	23,067	54.63%
YoY %	2.30%	5.80%	14.04%	12.94%	24.78%	10.87%	-	-
Horiz. %	192.86%	188.52%	178.18%	156.25%	138.34%	110.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,487	43,485	41,101	36,042	31,912	25,575	23,067	54.63%
YoY %	2.30%	5.80%	14.04%	12.94%	24.78%	10.87%	-	-
Horiz. %	192.86%	188.52%	178.18%	156.25%	138.34%	110.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.27%	23.14%	22.54%	23.39%	23.08%	21.31%	23.68%	-
YoY %	-8.08%	2.66%	-3.63%	1.34%	8.31%	-10.01%	-	-
Horiz. %	89.82%	97.72%	95.19%	98.78%	97.47%	89.99%	100.00%	-
Total Cost	1,013,323	959,924	912,202	837,619	767,296	702,211	680,872	30.19%
YoY %	5.56%	5.23%	8.90%	9.17%	9.27%	3.13%	-	-
Horiz. %	148.83%	140.98%	133.98%	123.02%	112.69%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	572,932	554,999	547,519	533,526	518,340	377,263	368,390	34.05%
YoY %	3.23%	1.37%	2.62%	2.93%	37.39%	2.41%	-	-
Horiz. %	155.52%	150.66%	148.62%	144.83%	140.70%	102.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	8,420	6,379	6,379	6,379	6,379	5,388	5,388	34.48%
YoY %	32.00%	0.00%	0.00%	0.00%	18.39%	0.00%	-	-
Horiz. %	156.27%	118.39%	118.39%	118.39%	118.39%	100.00%	100.00%	-
Div Payout %	18.93%	14.67%	15.52%	17.70%	19.99%	21.07%	23.36%	-
YoY %	29.04%	-5.48%	-12.32%	-11.46%	-5.13%	-9.80%	-	-
Horiz. %	81.04%	62.80%	66.44%	75.77%	85.57%	90.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	572,932	554,999	547,519	533,526	518,340	377,263	368,390	34.05%
YoY %	3.23%	1.37%	2.62%	2.93%	37.39%	2.41%	-	-
Horiz. %	155.52%	150.66%	148.62%	144.83%	140.70%	102.41%	100.00%	-
NOSH	187,122	186,598	186,091	185,040	182,257	181,918	181,535	2.03%
YoY %	0.28%	0.27%	0.57%	1.53%	0.19%	0.21%	-	-
Horiz. %	103.08%	102.79%	102.51%	101.93%	100.40%	100.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	4.21%	4.33%	4.31%	4.13%	3.99%	3.51%	3.28%	-
YoY %	-2.77%	0.46%	4.36%	3.51%	13.68%	7.01%	-	-
Horiz. %	128.35%	132.01%	131.40%	125.91%	121.65%	107.01%	100.00%	-
ROE	7.76%	7.84%	7.51%	6.76%	6.16%	6.78%	6.26%	-
YoY %	-1.02%	4.39%	11.09%	9.74%	-9.14%	8.31%	-	-
Horiz. %	123.96%	125.24%	119.97%	107.99%	98.40%	108.31%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	565.30	537.74	512.28	472.15	438.50	400.06	387.77	28.42%
YoY %	5.13%	4.97%	8.50%	7.67%	9.61%	3.17%	-	-
Horiz. %	145.78%	138.67%	132.11%	121.76%	113.08%	103.17%	100.00%	-
EPS	23.77	23.30	22.09	19.48	17.51	14.06	12.71	51.50%
YoY %	2.02%	5.48%	13.40%	11.25%	24.54%	10.62%	-	-
Horiz. %	187.02%	183.32%	173.80%	153.27%	137.77%	110.62%	100.00%	-
DPS	4.50	3.42	3.43	3.50	3.50	3.00	3.00	30.87%
YoY %	31.58%	-0.29%	-2.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	150.00%	114.00%	114.33%	116.67%	116.67%	100.00%	100.00%	-
NAPS	3.0618	2.9743	2.9422	2.8833	2.844	2.0738	2.0293	31.38%
YoY %	2.94%	1.09%	2.04%	1.38%	37.14%	2.19%	-	-
Horiz. %	150.88%	146.57%	144.99%	142.08%	140.15%	102.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 185,040
RPS	552.08	523.69	497.54	455.97	417.11	379.84	367.39	31.03%
YoY %	5.42%	5.26%	9.12%	9.32%	9.81%	3.39%	-	-
Horiz. %	150.27%	142.54%	135.43%	124.11%	113.53%	103.39%	100.00%	-
EPS	23.22	22.70	21.45	18.81	16.66	13.35	12.04	54.62%
YoY %	2.29%	5.83%	14.04%	12.91%	24.79%	10.88%	-	-
Horiz. %	192.86%	188.54%	178.16%	156.23%	138.37%	110.88%	100.00%	-
DPS	4.39	3.33	3.33	3.33	3.33	2.81	2.81	34.45%
YoY %	31.83%	0.00%	0.00%	0.00%	18.51%	0.00%	-	-
Horiz. %	156.23%	118.51%	118.51%	118.51%	118.51%	100.00%	100.00%	-
NAPS	2.9902	2.8966	2.8576	2.7845	2.7053	1.969	1.9227	34.05%
YoY %	3.23%	1.36%	2.63%	2.93%	37.39%	2.41%	-	-
Horiz. %	155.52%	150.65%	148.62%	144.82%	140.70%	102.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	-4.55%	-4.35%	-4.17%	14.29%	-6.67%	-	-
Horiz. %	93.33%	93.33%	97.78%	102.22%	106.67%	93.33%	100.00%	-
P/EPS	9.93	9.70	10.14	11.09	12.11	11.88	13.77	-19.50%
YoY %	2.37%	-4.34%	-8.57%	-8.42%	1.94%	-13.73%	-	-
Horiz. %	72.11%	70.44%	73.64%	80.54%	87.94%	86.27%	100.00%	-
EY	10.07	10.31	9.86	9.02	8.26	8.42	7.26	24.25%
YoY %	-2.33%	4.56%	9.31%	9.20%	-1.90%	15.98%	-	-
Horiz. %	138.71%	142.01%	135.81%	124.24%	113.77%	115.98%	100.00%	-
DY	1.91	1.51	1.53	1.62	1.65	1.80	1.71	7.61%
YoY %	26.49%	-1.31%	-5.56%	-1.82%	-8.33%	5.26%	-	-
Horiz. %	111.70%	88.30%	89.47%	94.74%	96.49%	105.26%	100.00%	-
P/NAPS	0.77	0.76	0.76	0.75	0.75	0.81	0.86	-7.07%
YoY %	1.32%	0.00%	1.33%	0.00%	-7.41%	-5.81%	-	-
Horiz. %	89.53%	88.37%	88.37%	87.21%	87.21%	94.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.98%	-6.52%	-6.12%	0.00%	6.52%	24.32%	-	-
Horiz. %	124.32%	116.22%	124.32%	132.43%	132.43%	124.32%	100.00%	-
P/EPS	10.89	9.83	10.69	11.96	12.34	13.23	11.33	-2.59%
YoY %	10.78%	-8.04%	-10.62%	-3.08%	-6.73%	16.77%	-	-
Horiz. %	96.12%	86.76%	94.35%	105.56%	108.91%	116.77%	100.00%	-
EY	9.18	10.18	9.36	8.36	8.11	7.56	8.82	2.69%
YoY %	-9.82%	8.76%	11.96%	3.08%	7.28%	-14.29%	-	-
Horiz. %	104.08%	115.42%	106.12%	94.78%	91.95%	85.71%	100.00%	-
DY	1.74	1.49	1.45	1.50	1.62	1.61	2.08	-11.17%
YoY %	16.78%	2.76%	-3.33%	-7.41%	0.62%	-22.60%	-	-
Horiz. %	83.65%	71.63%	69.71%	72.12%	77.88%	77.40%	100.00%	-
P/NAPS	0.85	0.77	0.80	0.81	0.76	0.90	0.71	12.68%
YoY %	10.39%	-3.75%	-1.23%	6.58%	-15.56%	26.76%	-	-
Horiz. %	119.72%	108.45%	112.68%	114.08%	107.04%	126.76%	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