[YEELEE] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.21%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 799,208 690,450 658,290 699,775 767,650 757,721 703,043 2.15%
PBT 41,485 34,408 42,738 29,390 21,456 31,833 26,714 7.60%
Tax -9,573 -7,394 -9,193 -7,363 -2,155 -7,400 -6,567 6.47%
NP 31,912 27,014 33,545 22,027 19,301 24,433 20,147 7.96%
-
NP to SH 31,912 27,014 33,545 22,027 19,301 24,433 20,147 7.96%
-
Tax Rate 23.08% 21.49% 21.51% 25.05% 10.04% 23.25% 24.58% -
Total Cost 767,296 663,436 624,745 677,748 748,349 733,288 682,896 1.96%
-
Net Worth 518,023 350,522 321,313 288,895 269,880 253,299 216,374 15.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,375 5,388 5,307 4,387 4,390 4,388 3,135 12.55%
Div Payout % 19.98% 19.95% 15.82% 19.92% 22.75% 17.96% 15.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 518,023 350,522 321,313 288,895 269,880 253,299 216,374 15.65%
NOSH 182,146 179,607 176,925 175,513 175,623 175,524 62,704 19.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.99% 3.91% 5.10% 3.15% 2.51% 3.22% 2.87% -
ROE 6.16% 7.71% 10.44% 7.62% 7.15% 9.65% 9.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 438.77 384.42 372.07 398.70 437.10 431.69 1,121.20 -14.46%
EPS 17.52 15.04 18.96 12.55 10.99 13.92 32.13 -9.60%
DPS 3.50 3.00 3.00 2.50 2.50 2.50 5.00 -5.76%
NAPS 2.844 1.9516 1.8161 1.646 1.5367 1.4431 3.4507 -3.16%
Adjusted Per Share Value based on latest NOSH - 175,508
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 417.11 360.35 343.57 365.22 400.64 395.46 366.92 2.15%
EPS 16.66 14.10 17.51 11.50 10.07 12.75 10.51 7.97%
DPS 3.33 2.81 2.77 2.29 2.29 2.29 1.64 12.52%
NAPS 2.7036 1.8294 1.677 1.5078 1.4085 1.322 1.1293 15.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.12 1.40 1.26 0.85 0.84 0.92 0.69 -
P/RPS 0.48 0.36 0.34 0.21 0.19 0.21 0.06 41.39%
P/EPS 12.10 9.31 6.65 6.77 7.64 6.61 2.15 33.35%
EY 8.26 10.74 15.05 14.76 13.08 15.13 46.57 -25.03%
DY 1.65 2.14 2.38 2.94 2.98 2.72 7.25 -21.85%
P/NAPS 0.75 0.72 0.69 0.52 0.55 0.64 0.20 24.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 26/02/13 28/02/12 24/02/11 24/02/10 -
Price 2.16 1.90 1.44 0.82 0.86 0.95 0.86 -
P/RPS 0.49 0.49 0.39 0.21 0.20 0.22 0.08 35.24%
P/EPS 12.33 12.63 7.59 6.53 7.83 6.82 2.68 28.94%
EY 8.11 7.92 13.17 15.30 12.78 14.65 37.36 -22.46%
DY 1.62 1.58 2.08 3.05 2.91 2.63 5.81 -19.16%
P/NAPS 0.76 0.97 0.79 0.50 0.56 0.66 0.25 20.34%

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