[YEELEE] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 120.15%

YoY- -37.74%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	553,912	545,008	536,948	517,429	363,334	349,845	325,878	9.23%
YoY %	1.63%	1.50%	3.77%	42.41%	3.86%	7.35%	-	-
Horiz. %	169.98%	167.24%	164.77%	158.78%	111.49%	107.35%	100.00%	-
PBT	14,427	21,928	18,260	28,489	16,914	21,097	21,966	-6.76%
YoY %	-34.21%	20.09%	-35.91%	68.43%	-19.83%	-3.96%	-	-
Horiz. %	65.68%	99.83%	83.13%	129.70%	77.00%	96.04%	100.00%	-
Tax	-3,328	-5,195	-4,769	-6,819	-4,433	-4,670	-4,944	-6.38%
YoY %	35.94%	-8.93%	30.06%	-53.82%	5.07%	5.54%	-	-
Horiz. %	67.31%	105.08%	96.46%	137.92%	89.66%	94.46%	100.00%	-
NP	11,099	16,733	13,491	21,670	12,481	16,427	17,022	-6.87%
YoY %	-33.67%	24.03%	-37.74%	73.62%	-24.02%	-3.50%	-	-
Horiz. %	65.20%	98.30%	79.26%	127.31%	73.32%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,099	16,733	13,491	21,670	12,481	16,427	17,022	-6.87%
YoY %	-33.67%	24.03%	-37.74%	73.62%	-24.02%	-3.50%	-	-
Horiz. %	65.20%	98.30%	79.26%	127.31%	73.32%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.07%	23.69%	26.12%	23.94%	26.21%	22.14%	22.51%	-
YoY %	-2.62%	-9.30%	9.11%	-8.66%	18.38%	-1.64%	-	-
Horiz. %	102.49%	105.24%	116.04%	106.35%	116.44%	98.36%	100.00%	-
Total Cost	542,813	528,275	523,457	495,759	350,853	333,418	308,856	9.84%
YoY %	2.75%	0.92%	5.59%	41.30%	5.23%	7.95%	-	-
Horiz. %	175.75%	171.04%	169.48%	160.51%	113.60%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,874	618,307	587,730	547,274	368,135	340,296	305,675	13.15%
YoY %	3.81%	5.20%	7.39%	48.66%	8.18%	11.33%	-	-
Horiz. %	209.99%	202.28%	192.27%	179.04%	120.43%	111.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	641,874	618,307	587,730	547,274	368,135	340,296	305,675	13.15%
YoY %	3.81%	5.20%	7.39%	48.66%	8.18%	11.33%	-	-
Horiz. %	209.99%	202.28%	192.27%	179.04%	120.43%	111.33%	100.00%	-
NOSH	191,604	191,604	189,480	186,008	181,409	178,943	175,847	1.43%
YoY %	0.00%	1.12%	1.87%	2.54%	1.38%	1.76%	-	-
Horiz. %	108.96%	108.96%	107.75%	105.78%	103.16%	101.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	2.00%	3.07%	2.51%	4.19%	3.44%	4.70%	5.22%	-
YoY %	-34.85%	22.31%	-40.10%	21.80%	-26.81%	-9.96%	-	-
Horiz. %	38.31%	58.81%	48.08%	80.27%	65.90%	90.04%	100.00%	-
ROE	1.73%	2.71%	2.30%	3.96%	3.39%	4.83%	5.57%	-
YoY %	-36.16%	17.83%	-41.92%	16.81%	-29.81%	-13.29%	-	-
Horiz. %	31.06%	48.65%	41.29%	71.10%	60.86%	86.71%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	289.09	284.44	283.38	278.17	200.28	195.51	185.32	7.68%
YoY %	1.63%	0.37%	1.87%	38.89%	2.44%	5.50%	-	-
Horiz. %	156.00%	153.49%	152.91%	150.10%	108.07%	105.50%	100.00%	-
EPS	5.79	8.73	7.12	11.65	6.88	9.18	9.68	-8.20%
YoY %	-33.68%	22.61%	-38.88%	69.33%	-25.05%	-5.17%	-	-
Horiz. %	59.81%	90.19%	73.55%	120.35%	71.07%	94.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.35	3.227	3.1018	2.9422	2.0293	1.9017	1.7383	11.54%
YoY %	3.81%	4.04%	5.42%	44.99%	6.71%	9.40%	-	-
Horiz. %	192.72%	185.64%	178.44%	169.26%	116.74%	109.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,506
RPS	289.09	284.44	280.24	270.05	189.63	182.59	170.08	9.23%
YoY %	1.63%	1.50%	3.77%	42.41%	3.86%	7.36%	-	-
Horiz. %	169.97%	167.24%	164.77%	158.78%	111.49%	107.36%	100.00%	-
EPS	5.79	8.73	7.04	11.31	6.51	8.57	8.88	-6.87%
YoY %	-33.68%	24.01%	-37.75%	73.73%	-24.04%	-3.49%	-	-
Horiz. %	65.20%	98.31%	79.28%	127.36%	73.31%	96.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.35	3.227	3.0674	2.8563	1.9213	1.776	1.5953	13.15%
YoY %	3.81%	5.20%	7.39%	48.66%	8.18%	11.33%	-	-
Horiz. %	209.99%	202.28%	192.28%	179.04%	120.44%	111.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.34	2.22	2.42	2.24	1.75	1.70	1.22	-
P/RPS	0.81	0.78	0.85	0.81	0.87	0.87	0.66	3.47%
YoY %	3.85%	-8.24%	4.94%	-6.90%	0.00%	31.82%	-	-
Horiz. %	122.73%	118.18%	128.79%	122.73%	131.82%	131.82%	100.00%	-
P/EPS	40.40	25.42	33.99	19.23	25.44	18.52	12.60	21.42%
YoY %	58.93%	-25.21%	76.76%	-24.41%	37.37%	46.98%	-	-
Horiz. %	320.63%	201.75%	269.76%	152.62%	201.90%	146.98%	100.00%	-
EY	2.48	3.93	2.94	5.20	3.93	5.40	7.93	-17.60%
YoY %	-36.90%	33.67%	-43.46%	32.32%	-27.22%	-31.90%	-	-
Horiz. %	31.27%	49.56%	37.07%	65.57%	49.56%	68.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.69	0.78	0.76	0.86	0.89	0.70	0.00%
YoY %	1.45%	-11.54%	2.63%	-11.63%	-3.37%	27.14%	-	-
Horiz. %	100.00%	98.57%	111.43%	108.57%	122.86%	127.14%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	24/08/17	25/08/16	26/08/15	18/08/14	28/08/13	-
Price	2.12	2.22	2.29	2.36	1.44	1.74	1.13	-
P/RPS	0.73	0.78	0.81	0.85	0.72	0.89	0.61	3.03%
YoY %	-6.41%	-3.70%	-4.71%	18.06%	-19.10%	45.90%	-	-
Horiz. %	119.67%	127.87%	132.79%	139.34%	118.03%	145.90%	100.00%	-
P/EPS	36.60	25.42	32.16	20.26	20.93	18.95	11.67	20.97%
YoY %	43.98%	-20.96%	58.74%	-3.20%	10.45%	62.38%	-	-
Horiz. %	313.62%	217.82%	275.58%	173.61%	179.35%	162.38%	100.00%	-
EY	2.73	3.93	3.11	4.94	4.78	5.28	8.57	-17.35%
YoY %	-30.53%	26.37%	-37.04%	3.35%	-9.47%	-38.39%	-	-
Horiz. %	31.86%	45.86%	36.29%	57.64%	55.78%	61.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.69	0.74	0.80	0.71	0.91	0.65	-0.51%
YoY %	-8.70%	-6.76%	-7.50%	12.68%	-21.98%	40.00%	-	-
Horiz. %	96.92%	106.15%	113.85%	123.08%	109.23%	140.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos