[YEELEE] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 51.87%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,122,015 1,081,879 1,057,810 799,208 690,450 658,290 699,775 8.18%
PBT 48,167 46,025 56,506 41,485 34,408 42,738 29,390 8.57%
Tax -10,696 -6,637 -12,019 -9,573 -7,394 -9,193 -7,363 6.41%
NP 37,471 39,388 44,487 31,912 27,014 33,545 22,027 9.25%
-
NP to SH 37,471 39,388 44,487 31,912 27,014 33,545 22,027 9.25%
-
Tax Rate 22.21% 14.42% 21.27% 23.08% 21.49% 21.51% 25.05% -
Total Cost 1,084,544 1,042,491 1,013,323 767,296 663,436 624,745 677,748 8.14%
-
Net Worth 630,914 605,777 572,793 518,023 350,522 321,313 288,895 13.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,664 8,575 8,418 6,375 5,388 5,307 4,387 9.73%
Div Payout % 20.45% 21.77% 18.92% 19.98% 19.95% 15.82% 19.92% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 630,914 605,777 572,793 518,023 350,522 321,313 288,895 13.89%
NOSH 191,604 191,604 187,077 182,146 179,607 176,925 175,513 1.47%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.34% 3.64% 4.21% 3.99% 3.91% 5.10% 3.15% -
ROE 5.94% 6.50% 7.77% 6.16% 7.71% 10.44% 7.62% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 585.59 567.75 565.44 438.77 384.42 372.07 398.70 6.61%
EPS 19.56 20.67 23.78 17.52 15.04 18.96 12.55 7.67%
DPS 4.00 4.50 4.50 3.50 3.00 3.00 2.50 8.14%
NAPS 3.2928 3.179 3.0618 2.844 1.9516 1.8161 1.646 12.24%
Adjusted Per Share Value based on latest NOSH - 182,257
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 585.59 564.64 552.08 417.11 360.35 343.57 365.22 8.18%
EPS 19.56 20.56 23.22 16.66 14.10 17.51 11.50 9.25%
DPS 4.00 4.48 4.39 3.33 2.81 2.77 2.29 9.73%
NAPS 3.2928 3.1616 2.9895 2.7036 1.8294 1.677 1.5078 13.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.83 2.18 2.36 2.12 1.40 1.26 0.85 -
P/RPS 0.31 0.38 0.42 0.48 0.36 0.34 0.21 6.70%
P/EPS 9.36 10.55 9.92 12.10 9.31 6.65 6.77 5.54%
EY 10.69 9.48 10.08 8.26 10.74 15.05 14.76 -5.23%
DY 2.19 2.06 1.91 1.65 2.14 2.38 2.94 -4.78%
P/NAPS 0.56 0.69 0.77 0.75 0.72 0.69 0.52 1.24%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 28/02/17 29/02/16 26/02/15 25/02/14 26/02/13 -
Price 1.85 2.18 2.59 2.16 1.90 1.44 0.82 -
P/RPS 0.32 0.38 0.46 0.49 0.49 0.39 0.21 7.26%
P/EPS 9.46 10.55 10.89 12.33 12.63 7.59 6.53 6.36%
EY 10.57 9.48 9.18 8.11 7.92 13.17 15.30 -5.97%
DY 2.16 2.06 1.74 1.62 1.58 2.08 3.05 -5.58%
P/NAPS 0.56 0.69 0.85 0.76 0.97 0.79 0.50 1.90%

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