[YEELEE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.69%
YoY- 136.63%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,009,704 711,892 692,028 641,768 701,148 845,728 765,424 4.72%
PBT 63,212 40,956 45,992 43,632 19,340 21,104 28,172 14.40%
Tax -17,100 -11,364 -9,412 -10,220 -5,220 -4,796 -6,568 17.27%
NP 46,112 29,592 36,580 33,412 14,120 16,308 21,604 13.45%
-
NP to SH 46,112 29,592 36,580 33,412 14,120 16,308 21,604 13.45%
-
Tax Rate 27.05% 27.75% 20.46% 23.42% 26.99% 22.73% 23.31% -
Total Cost 963,592 682,300 655,448 608,356 687,028 829,420 743,820 4.40%
-
Net Worth 533,526 362,538 333,052 298,058 272,828 257,255 221,196 15.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 533,526 362,538 333,052 298,058 272,828 257,255 221,196 15.79%
NOSH 185,040 180,880 178,265 175,483 175,621 175,732 62,729 19.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.57% 4.16% 5.29% 5.21% 2.01% 1.93% 2.82% -
ROE 8.64% 8.16% 10.98% 11.21% 5.18% 6.34% 9.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 545.67 393.57 388.20 365.71 399.24 481.26 1,220.20 -12.54%
EPS 24.92 16.36 20.52 19.04 8.04 9.28 34.44 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8833 2.0043 1.8683 1.6985 1.5535 1.4639 3.5262 -3.29%
Adjusted Per Share Value based on latest NOSH - 175,483
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 526.97 371.54 361.18 334.94 365.94 441.39 399.48 4.72%
EPS 24.07 15.44 19.09 17.44 7.37 8.51 11.28 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7845 1.8921 1.7382 1.5556 1.4239 1.3426 1.1544 15.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.16 1.98 1.70 0.86 0.85 0.97 1.13 -
P/RPS 0.40 0.50 0.44 0.24 0.21 0.20 0.09 28.19%
P/EPS 8.67 12.10 8.28 4.52 10.57 10.45 3.28 17.56%
EY 11.54 8.26 12.07 22.14 9.46 9.57 30.48 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.99 0.91 0.51 0.55 0.66 0.32 15.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 11/05/15 08/05/14 22/05/13 23/05/12 26/05/11 26/05/10 -
Price 2.33 1.99 1.81 1.10 0.81 1.05 1.37 -
P/RPS 0.43 0.51 0.47 0.30 0.20 0.22 0.11 25.48%
P/EPS 9.35 12.16 8.82 5.78 10.07 11.31 3.98 15.28%
EY 10.70 8.22 11.34 17.31 9.93 8.84 25.14 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.99 0.97 0.65 0.52 0.72 0.39 12.94%

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