[YEELEE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.11%
YoY- 27.84%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 748,188 698,406 653,768 713,860 821,656 744,536 694,662 1.24%
PBT 35,846 38,388 42,758 24,069 19,278 27,000 23,993 6.91%
Tax -7,829 -8,453 -9,305 -5,277 -4,578 -6,849 -5,916 4.77%
NP 28,017 29,934 33,453 18,792 14,700 20,150 18,077 7.57%
-
NP to SH 28,017 29,934 33,453 18,792 14,700 20,150 18,077 7.57%
-
Tax Rate 21.84% 22.02% 21.76% 21.92% 23.75% 25.37% 24.66% -
Total Cost 720,170 668,472 620,314 695,068 806,956 724,385 676,585 1.04%
-
Net Worth 377,287 343,597 312,036 280,949 261,422 227,046 192,169 11.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 377,287 343,597 312,036 280,949 261,422 227,046 192,169 11.89%
NOSH 181,930 179,321 176,441 175,516 175,557 175,528 62,710 19.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.74% 4.29% 5.12% 2.63% 1.79% 2.71% 2.60% -
ROE 7.43% 8.71% 10.72% 6.69% 5.62% 8.88% 9.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 411.25 389.47 370.53 406.72 468.03 424.17 1,107.73 -15.21%
EPS 15.40 16.69 18.96 10.71 8.37 11.48 28.83 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0738 1.9161 1.7685 1.6007 1.4891 1.2935 3.0644 -6.29%
Adjusted Per Share Value based on latest NOSH - 175,497
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 390.49 364.50 341.21 372.57 428.83 388.58 362.55 1.24%
EPS 14.62 15.62 17.46 9.81 7.67 10.52 9.43 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9691 1.7933 1.6285 1.4663 1.3644 1.185 1.003 11.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.67 1.56 1.20 0.86 0.85 1.01 0.71 -
P/RPS 0.41 0.40 0.32 0.21 0.18 0.24 0.06 37.73%
P/EPS 10.84 9.35 6.33 8.03 10.15 8.80 2.46 28.02%
EY 9.22 10.70 15.80 12.45 9.85 11.37 40.60 -21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.68 0.54 0.57 0.78 0.23 23.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 21/11/13 22/11/12 23/11/11 24/11/10 30/11/09 -
Price 1.86 1.54 1.34 0.82 0.85 0.88 0.67 -
P/RPS 0.45 0.40 0.36 0.20 0.18 0.21 0.06 39.88%
P/EPS 12.08 9.23 7.07 7.66 10.15 7.67 2.32 31.63%
EY 8.28 10.84 14.15 13.06 9.85 13.05 43.02 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.76 0.51 0.57 0.68 0.22 26.45%

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