[YEELEE] YoY Cumulative 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- 47.4%
YoY- 78.02%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 765,342 561,141 523,805 490,326 535,395 616,242 558,402 5.38%
PBT 41,977 26,885 28,791 32,069 18,052 14,459 20,250 12.90%
Tax -9,391 -5,872 -6,340 -6,979 -3,958 -3,434 -5,137 10.56%
NP 32,586 21,013 22,451 25,090 14,094 11,025 15,113 13.64%
-
NP to SH 32,586 21,013 22,451 25,090 14,094 11,025 15,113 13.64%
-
Tax Rate 22.37% 21.84% 22.02% 21.76% 21.93% 23.75% 25.37% -
Total Cost 732,756 540,128 501,354 465,236 521,301 605,217 543,289 5.10%
-
Net Worth 555,100 377,287 343,597 312,037 280,949 261,422 227,046 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 555,100 377,287 343,597 312,037 280,949 261,422 227,046 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 5.87% 5.57% 6.53% 8.04% 5.02% 4.22% 6.66% -
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 410.08 308.44 292.10 277.90 305.04 351.02 318.13 4.31%
EPS 17.46 11.55 12.52 14.22 8.03 6.28 8.61 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 399.44 292.86 273.38 255.91 279.43 321.62 291.44 5.38%
EPS 17.01 10.97 11.72 13.09 7.36 5.75 7.89 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 0.55 0.54 0.53 0.43 0.28 0.24 0.32 9.43%
P/EPS 12.94 14.46 12.46 8.44 10.71 13.54 11.73 1.64%
EY 7.73 6.92 8.03 11.85 9.34 7.39 8.52 -1.60%
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 0.56 0.60 0.53 0.48 0.27 0.24 0.28 12.23%
P/EPS 13.12 16.10 12.30 9.42 10.21 13.54 10.22 4.24%
EY 7.62 6.21 8.13 10.61 9.79 7.39 9.78 -4.07%
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