[YEELEE] YoY 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- 27.74%
YoY- 138.91%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 283,055 257,385 292,468 238,067 166,645 167,964 164,380 9.47%
PBT 12,871 11,893 14,529 14,600 5,616 10,669 11,338 2.13%
Tax -2,633 1,535 -2,628 -3,701 -1,054 -2,214 -3,405 -4.19%
NP 10,238 13,428 11,901 10,899 4,562 8,455 7,933 4.34%
-
NP to SH 10,238 13,428 11,901 10,899 4,562 8,455 7,933 4.34%
-
Tax Rate 20.46% -12.91% 18.09% 25.35% 18.77% 20.75% 30.03% -
Total Cost 272,817 243,957 280,567 227,168 162,083 159,509 156,447 9.70%
-
Net Worth 630,914 605,777 572,932 518,340 350,519 321,236 288,887 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 8,420 6,379 5,388 5,306 4,387 9.73%
Div Payout % 74.86% 63.86% 70.75% 58.53% 118.11% 62.76% 55.31% -
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 630,914 605,777 572,932 518,340 350,519 321,236 288,887 13.89%
NOSH 191,604 191,604 187,122 182,257 179,606 176,882 175,508 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 3.62% 5.22% 4.07% 4.58% 2.74% 5.03% 4.83% -
ROE 1.62% 2.22% 2.08% 2.10% 1.30% 2.63% 2.75% -
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 147.73 135.07 156.30 130.62 92.78 94.96 93.66 7.88%
EPS 5.34 7.05 6.36 5.98 2.54 4.78 4.52 2.81%
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 147.73 134.33 152.64 124.25 86.97 87.66 85.79 9.47%
EPS 5.34 7.01 6.21 5.69 2.38 4.41 4.14 4.33%
DPS 4.00 4.48 4.39 3.33 2.81 2.77 2.29 9.73%
NAPS 3.2928 3.1616 2.9902 2.7053 1.8294 1.6766 1.5077 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 1.24 1.61 1.51 1.62 1.51 1.33 0.91 5.28%
P/EPS 34.25 30.94 37.11 35.45 55.12 26.36 18.81 10.49%
EY 2.92 3.23 2.69 2.82 1.81 3.79 5.32 -9.51%
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 1.25 1.61 1.66 1.65 2.05 1.52 0.88 6.02%
P/EPS 34.62 30.94 40.72 36.12 74.80 30.13 18.14 11.36%
EY 2.89 3.23 2.46 2.77 1.34 3.32 5.51 -10.19%
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