[YEELEE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.3%
YoY- 61.89%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 953,303 703,939 682,257 669,751 696,864 804,187 737,771 4.36%
PBT 53,060 30,224 41,869 40,651 21,424 28,945 28,625 10.82%
Tax -11,959 -7,157 -8,919 -9,694 -2,302 -6,292 -6,982 9.37%
NP 41,101 23,067 32,950 30,957 19,122 22,653 21,643 11.27%
-
NP to SH 41,101 23,067 32,950 30,957 19,122 22,653 21,643 11.27%
-
Tax Rate 22.54% 23.68% 21.30% 23.85% 10.74% 21.74% 24.39% -
Total Cost 912,202 680,872 649,307 638,794 677,742 781,534 716,128 4.11%
-
Net Worth 547,519 368,390 340,250 305,665 278,036 260,624 225,832 15.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,379 5,388 5,306 4,387 4,392 4,387 3,134 12.56%
Div Payout % 15.52% 23.36% 16.10% 14.17% 22.97% 19.37% 14.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 547,519 368,390 340,250 305,665 278,036 260,624 225,832 15.88%
NOSH 186,091 181,535 178,918 175,841 175,461 175,481 62,668 19.86%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.31% 3.28% 4.83% 4.62% 2.74% 2.82% 2.93% -
ROE 7.51% 6.26% 9.68% 10.13% 6.88% 8.69% 9.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 512.28 387.77 381.32 380.88 397.16 458.28 1,177.26 -12.93%
EPS 22.09 12.71 18.42 17.61 10.90 12.91 34.54 -7.17%
DPS 3.43 3.00 3.00 2.50 2.50 2.50 5.00 -6.08%
NAPS 2.9422 2.0293 1.9017 1.7383 1.5846 1.4852 3.6036 -3.32%
Adjusted Per Share Value based on latest NOSH - 175,841
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 497.54 367.39 356.08 349.55 363.70 419.71 385.05 4.36%
EPS 21.45 12.04 17.20 16.16 9.98 11.82 11.30 11.26%
DPS 3.33 2.81 2.77 2.29 2.29 2.29 1.64 12.51%
NAPS 2.8576 1.9227 1.7758 1.5953 1.4511 1.3602 1.1786 15.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.24 1.75 1.70 1.22 0.84 1.00 1.54 -
P/RPS 0.44 0.45 0.45 0.32 0.21 0.22 0.13 22.50%
P/EPS 10.14 13.77 9.23 6.93 7.71 7.75 4.46 14.65%
EY 9.86 7.26 10.83 14.43 12.97 12.91 22.43 -12.79%
DY 1.53 1.71 1.76 2.05 2.98 2.50 3.25 -11.79%
P/NAPS 0.76 0.86 0.89 0.70 0.53 0.67 0.43 9.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 18/08/14 28/08/13 30/08/12 23/08/11 24/08/10 -
Price 2.36 1.44 1.74 1.13 0.87 0.88 1.62 -
P/RPS 0.46 0.37 0.46 0.30 0.22 0.19 0.14 21.90%
P/EPS 10.69 11.33 9.45 6.42 7.98 6.82 4.69 14.70%
EY 9.36 8.82 10.58 15.58 12.53 14.67 21.32 -12.80%
DY 1.45 2.08 1.72 2.21 2.87 2.84 3.09 -11.83%
P/NAPS 0.80 0.71 0.91 0.65 0.55 0.59 0.45 10.05%

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