[YEELEE] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -6.2%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,116,962 1,003,409 727,786 691,769 654,706 686,803 815,561 5.37%
PBT 48,661 56,577 32,501 39,460 43,407 25,049 26,042 10.97%
Tax -10,800 -13,092 -6,926 -8,554 -10,384 -2,679 -5,697 11.23%
NP 37,861 43,485 25,575 30,906 33,023 22,370 20,345 10.89%
-
NP to SH 37,861 43,485 25,575 30,906 33,023 22,370 20,345 10.89%
-
Tax Rate 22.19% 23.14% 21.31% 21.68% 23.92% 10.70% 21.88% -
Total Cost 1,079,101 959,924 702,211 660,863 621,683 664,433 795,216 5.21%
-
Net Worth 592,704 554,999 377,263 343,529 312,215 280,918 261,208 14.61%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 8,420 6,379 5,388 5,306 4,387 4,392 4,387 11.46%
Div Payout % 22.24% 14.67% 21.07% 17.17% 13.29% 19.64% 21.57% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 592,704 554,999 377,263 343,529 312,215 280,918 261,208 14.61%
NOSH 191,604 186,598 181,918 179,285 176,542 175,497 175,414 1.48%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.39% 4.33% 3.51% 4.47% 5.04% 3.26% 2.49% -
ROE 6.39% 7.84% 6.78% 9.00% 10.58% 7.96% 7.79% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 587.24 537.74 400.06 385.85 370.85 391.35 464.93 3.96%
EPS 19.91 23.30 14.06 17.24 18.71 12.75 11.60 9.41%
DPS 4.50 3.42 3.00 3.00 2.50 2.50 2.50 10.28%
NAPS 3.1161 2.9743 2.0738 1.9161 1.7685 1.6007 1.4891 13.08%
Adjusted Per Share Value based on latest NOSH - 179,285
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 582.95 523.69 379.84 361.04 341.70 358.45 425.65 5.37%
EPS 19.76 22.70 13.35 16.13 17.23 11.68 10.62 10.89%
DPS 4.39 3.33 2.81 2.77 2.29 2.29 2.29 11.44%
NAPS 3.0934 2.8966 1.969 1.7929 1.6295 1.4661 1.3633 14.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.13 2.26 1.67 1.56 1.20 0.86 0.85 -
P/RPS 0.36 0.42 0.42 0.40 0.32 0.22 0.18 12.23%
P/EPS 10.70 9.70 11.88 9.05 6.42 6.75 7.33 6.50%
EY 9.35 10.31 8.42 11.05 15.59 14.82 13.65 -6.10%
DY 2.11 1.51 1.80 1.92 2.08 2.91 2.94 -5.37%
P/NAPS 0.68 0.76 0.81 0.81 0.68 0.54 0.57 2.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 17/11/15 25/11/14 21/11/13 22/11/12 23/11/11 -
Price 2.19 2.29 1.86 1.54 1.34 0.82 0.85 -
P/RPS 0.37 0.43 0.46 0.40 0.36 0.21 0.18 12.74%
P/EPS 11.00 9.83 13.23 8.93 7.16 6.43 7.33 6.99%
EY 9.09 10.18 7.56 11.19 13.96 15.54 13.65 -6.54%
DY 2.05 1.49 1.61 1.95 1.87 3.05 2.94 -5.82%
P/NAPS 0.70 0.77 0.90 0.80 0.76 0.51 0.57 3.48%

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