[YEELEE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.96%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 703,939 682,257 669,751 696,864 804,187 737,771 686,710 0.41%
PBT 30,224 41,869 40,651 21,424 28,945 28,625 20,499 6.68%
Tax -7,157 -8,919 -9,694 -2,302 -6,292 -6,982 -4,623 7.55%
NP 23,067 32,950 30,957 19,122 22,653 21,643 15,876 6.42%
-
NP to SH 23,067 32,950 30,957 19,122 22,653 21,643 15,876 6.42%
-
Tax Rate 23.68% 21.30% 23.85% 10.74% 21.74% 24.39% 22.55% -
Total Cost 680,872 649,307 638,794 677,742 781,534 716,128 670,834 0.24%
-
Net Worth 368,390 340,250 305,665 278,036 260,624 225,832 190,269 11.63%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,388 5,306 4,387 4,392 4,387 3,134 3,133 9.45%
Div Payout % 23.36% 16.10% 14.17% 22.97% 19.37% 14.48% 19.74% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 368,390 340,250 305,665 278,036 260,624 225,832 190,269 11.63%
NOSH 181,535 178,918 175,841 175,461 175,481 62,668 62,662 19.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.28% 4.83% 4.62% 2.74% 2.82% 2.93% 2.31% -
ROE 6.26% 9.68% 10.13% 6.88% 8.69% 9.58% 8.34% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 387.77 381.32 380.88 397.16 458.28 1,177.26 1,095.88 -15.89%
EPS 12.71 18.42 17.61 10.90 12.91 34.54 25.34 -10.85%
DPS 3.00 3.00 2.50 2.50 2.50 5.00 5.00 -8.15%
NAPS 2.0293 1.9017 1.7383 1.5846 1.4852 3.6036 3.0364 -6.49%
Adjusted Per Share Value based on latest NOSH - 175,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 367.39 356.08 349.55 363.70 419.71 385.05 358.40 0.41%
EPS 12.04 17.20 16.16 9.98 11.82 11.30 8.29 6.41%
DPS 2.81 2.77 2.29 2.29 2.29 1.64 1.64 9.38%
NAPS 1.9227 1.7758 1.5953 1.4511 1.3602 1.1786 0.993 11.63%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.75 1.70 1.22 0.84 1.00 1.54 0.66 -
P/RPS 0.45 0.45 0.32 0.21 0.22 0.13 0.06 39.88%
P/EPS 13.77 9.23 6.93 7.71 7.75 4.46 2.61 31.92%
EY 7.26 10.83 14.43 12.97 12.91 22.43 38.39 -24.22%
DY 1.71 1.76 2.05 2.98 2.50 3.25 7.58 -21.96%
P/NAPS 0.86 0.89 0.70 0.53 0.67 0.43 0.22 25.49%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 18/08/14 28/08/13 30/08/12 23/08/11 24/08/10 18/08/09 -
Price 1.44 1.74 1.13 0.87 0.88 1.62 0.70 -
P/RPS 0.37 0.46 0.30 0.22 0.19 0.14 0.06 35.39%
P/EPS 11.33 9.45 6.42 7.98 6.82 4.69 2.76 26.52%
EY 8.82 10.58 15.58 12.53 14.67 21.32 36.19 -20.95%
DY 2.08 1.72 2.21 2.87 2.84 3.09 7.14 -18.57%
P/NAPS 0.71 0.91 0.65 0.55 0.59 0.45 0.23 20.65%

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