[YEELEE] YoY 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- -6.93%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 247,913 197,807 173,960 164,448 179,493 189,554 178,180 5.65%
PBT 13,488 9,971 7,694 10,103 7,347 3,722 6,625 12.56%
Tax -2,572 -1,439 -1,670 -2,035 -1,345 -968 -1,563 8.64%
NP 10,916 8,532 6,024 8,068 6,002 2,754 5,062 13.65%
-
NP to SH 10,916 8,532 6,024 8,068 6,002 2,754 5,062 13.65%
-
Tax Rate 19.07% 14.43% 21.71% 20.14% 18.31% 26.01% 23.59% -
Total Cost 236,997 189,275 167,936 156,380 173,491 186,800 173,118 5.36%
-
Net Worth 554,999 377,263 343,529 312,215 280,918 261,208 227,350 16.02%
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 554,999 377,263 343,529 312,215 280,918 261,208 227,350 16.02%
NOSH 186,598 181,918 179,285 176,542 175,497 175,414 175,763 1.00%
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 4.40% 4.31% 3.46% 4.91% 3.34% 1.45% 2.84% -
ROE 1.97% 2.26% 1.75% 2.58% 2.14% 1.05% 2.23% -
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 132.86 108.73 97.03 93.15 102.28 108.06 101.37 4.60%
EPS 5.85 4.69 3.36 4.57 3.42 1.57 2.88 12.52%
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 129.39 103.24 90.79 85.83 93.68 98.93 92.99 5.65%
EPS 5.70 4.45 3.14 4.21 3.13 1.44 2.64 13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8966 1.969 1.7929 1.6295 1.4661 1.3633 1.1866 16.02%
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 1.70 1.54 1.61 1.29 0.84 0.79 1.00 9.23%
P/EPS 38.63 35.61 46.43 26.26 25.15 54.14 35.07 1.62%
EY 2.59 2.81 2.15 3.81 3.98 1.85 2.85 -1.58%
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 1.72 1.71 1.59 1.44 0.80 0.79 0.87 12.01%
P/EPS 39.15 39.66 45.83 29.32 23.98 54.14 30.56 4.21%
EY 2.55 2.52 2.18 3.41 4.17 1.85 3.27 -4.05%
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