[YEELEE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.74%
YoY- 78.02%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,020,456 748,188 698,406 653,768 713,860 821,656 744,536 5.38%
PBT 55,969 35,846 38,388 42,758 24,069 19,278 27,000 12.90%
Tax -12,521 -7,829 -8,453 -9,305 -5,277 -4,578 -6,849 10.56%
NP 43,448 28,017 29,934 33,453 18,792 14,700 20,150 13.64%
-
NP to SH 43,448 28,017 29,934 33,453 18,792 14,700 20,150 13.64%
-
Tax Rate 22.37% 21.84% 22.02% 21.76% 21.92% 23.75% 25.37% -
Total Cost 977,008 720,170 668,472 620,314 695,068 806,956 724,385 5.10%
-
Net Worth 555,100 377,287 343,597 312,036 280,949 261,422 227,046 16.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 555,100 377,287 343,597 312,036 280,949 261,422 227,046 16.05%
NOSH 186,632 181,930 179,321 176,441 175,516 175,557 175,528 1.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.26% 3.74% 4.29% 5.12% 2.63% 1.79% 2.71% -
ROE 7.83% 7.43% 8.71% 10.72% 6.69% 5.62% 8.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 546.77 411.25 389.47 370.53 406.72 468.03 424.17 4.31%
EPS 23.28 15.40 16.69 18.96 10.71 8.37 11.48 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9743 2.0738 1.9161 1.7685 1.6007 1.4891 1.2935 14.87%
Adjusted Per Share Value based on latest NOSH - 176,542
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 532.59 390.49 364.50 341.21 372.57 428.83 388.58 5.38%
EPS 22.68 14.62 15.62 17.46 9.81 7.67 10.52 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8971 1.9691 1.7933 1.6285 1.4663 1.3644 1.185 16.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.26 1.67 1.56 1.20 0.86 0.85 1.01 -
P/RPS 0.41 0.41 0.40 0.32 0.21 0.18 0.24 9.32%
P/EPS 9.71 10.84 9.35 6.33 8.03 10.15 8.80 1.65%
EY 10.30 9.22 10.70 15.80 12.45 9.85 11.37 -1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.81 0.68 0.54 0.57 0.78 -0.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 17/11/15 25/11/14 21/11/13 22/11/12 23/11/11 24/11/10 -
Price 2.29 1.86 1.54 1.34 0.82 0.85 0.88 -
P/RPS 0.42 0.45 0.40 0.36 0.20 0.18 0.21 12.23%
P/EPS 9.84 12.08 9.23 7.07 7.66 10.15 7.67 4.23%
EY 10.17 8.28 10.84 14.15 13.06 9.85 13.05 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 0.80 0.76 0.51 0.57 0.68 2.09%

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