[YEELEE] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -9.76%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,081,879 1,057,810 799,208 690,450 658,290 699,775 767,650 5.87%
PBT 46,025 56,506 41,485 34,408 42,738 29,390 21,456 13.55%
Tax -6,637 -12,019 -9,573 -7,394 -9,193 -7,363 -2,155 20.59%
NP 39,388 44,487 31,912 27,014 33,545 22,027 19,301 12.61%
-
NP to SH 39,388 44,487 31,912 27,014 33,545 22,027 19,301 12.61%
-
Tax Rate 14.42% 21.27% 23.08% 21.49% 21.51% 25.05% 10.04% -
Total Cost 1,042,491 1,013,323 767,296 663,436 624,745 677,748 748,349 5.67%
-
Net Worth 605,777 572,793 518,023 350,522 321,313 288,895 269,880 14.41%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,575 8,418 6,375 5,388 5,307 4,387 4,390 11.79%
Div Payout % 21.77% 18.92% 19.98% 19.95% 15.82% 19.92% 22.75% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 605,777 572,793 518,023 350,522 321,313 288,895 269,880 14.41%
NOSH 191,604 187,077 182,146 179,607 176,925 175,513 175,623 1.46%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.64% 4.21% 3.99% 3.91% 5.10% 3.15% 2.51% -
ROE 6.50% 7.77% 6.16% 7.71% 10.44% 7.62% 7.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 567.75 565.44 438.77 384.42 372.07 398.70 437.10 4.45%
EPS 20.67 23.78 17.52 15.04 18.96 12.55 10.99 11.09%
DPS 4.50 4.50 3.50 3.00 3.00 2.50 2.50 10.28%
NAPS 3.179 3.0618 2.844 1.9516 1.8161 1.646 1.5367 12.86%
Adjusted Per Share Value based on latest NOSH - 179,606
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 564.64 552.08 417.11 360.35 343.57 365.22 400.64 5.87%
EPS 20.56 23.22 16.66 14.10 17.51 11.50 10.07 12.62%
DPS 4.48 4.39 3.33 2.81 2.77 2.29 2.29 11.82%
NAPS 3.1616 2.9895 2.7036 1.8294 1.677 1.5078 1.4085 14.41%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.18 2.36 2.12 1.40 1.26 0.85 0.84 -
P/RPS 0.38 0.42 0.48 0.36 0.34 0.21 0.19 12.23%
P/EPS 10.55 9.92 12.10 9.31 6.65 6.77 7.64 5.52%
EY 9.48 10.08 8.26 10.74 15.05 14.76 13.08 -5.21%
DY 2.06 1.91 1.65 2.14 2.38 2.94 2.98 -5.96%
P/NAPS 0.69 0.77 0.75 0.72 0.69 0.52 0.55 3.84%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 29/02/16 26/02/15 25/02/14 26/02/13 28/02/12 -
Price 2.18 2.59 2.16 1.90 1.44 0.82 0.86 -
P/RPS 0.38 0.46 0.49 0.49 0.39 0.21 0.20 11.27%
P/EPS 10.55 10.89 12.33 12.63 7.59 6.53 7.83 5.09%
EY 9.48 9.18 8.11 7.92 13.17 15.30 12.78 -4.85%
DY 2.06 1.74 1.62 1.58 2.08 3.05 2.91 -5.58%
P/NAPS 0.69 0.85 0.76 0.97 0.79 0.50 0.56 3.53%

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