[YEELEE] YoY TTM 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- 6.67%
YoY- 47.62%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,003,409 727,786 691,769 654,706 686,803 815,561 740,448 5.19%
PBT 56,577 32,501 39,460 43,407 25,049 26,042 28,969 11.79%
Tax -13,092 -6,926 -8,554 -10,384 -2,679 -5,697 -7,267 10.29%
NP 43,485 25,575 30,906 33,023 22,370 20,345 21,702 12.26%
-
NP to SH 43,485 25,575 30,906 33,023 22,370 20,345 21,702 12.26%
-
Tax Rate 23.14% 21.31% 21.68% 23.92% 10.70% 21.88% 25.09% -
Total Cost 959,924 702,211 660,863 621,683 664,433 795,216 718,746 4.93%
-
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 6,379 5,388 5,306 4,387 4,392 4,387 3,134 12.56%
Div Payout % 14.67% 21.07% 17.17% 13.29% 19.64% 21.57% 14.44% -
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 4.33% 3.51% 4.47% 5.04% 3.26% 2.49% 2.93% -
ROE 7.84% 6.78% 9.00% 10.58% 7.96% 7.79% 9.55% -
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 537.74 400.06 385.85 370.85 391.35 464.93 421.27 4.14%
EPS 23.30 14.06 17.24 18.71 12.75 11.60 12.35 11.14%
DPS 3.42 3.00 3.00 2.50 2.50 2.50 1.78 11.48%
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 523.69 379.84 361.04 341.70 358.45 425.65 386.45 5.19%
EPS 22.70 13.35 16.13 17.23 11.68 10.62 11.33 12.26%
DPS 3.33 2.81 2.77 2.29 2.29 2.29 1.64 12.51%
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 0.42 0.42 0.40 0.32 0.22 0.18 0.24 9.76%
P/EPS 9.70 11.88 9.05 6.42 6.75 7.33 8.18 2.87%
EY 10.31 8.42 11.05 15.59 14.82 13.65 12.22 -2.79%
DY 1.51 1.80 1.92 2.08 2.91 2.94 1.77 -2.61%
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 0.43 0.46 0.40 0.36 0.21 0.18 0.21 12.67%
P/EPS 9.83 13.23 8.93 7.16 6.43 7.33 7.13 5.49%
EY 10.18 7.56 11.19 13.96 15.54 13.65 14.03 -5.20%
DY 1.49 1.61 1.95 1.87 3.05 2.94 2.03 -5.01%
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