[YEELEE] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.13%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 690,450 658,290 699,775 767,650 757,721 703,043 694,147 -0.08%
PBT 34,407 42,738 29,390 21,456 31,833 26,714 22,820 7.07%
Tax -7,394 -9,193 -7,363 -2,155 -7,400 -6,567 -5,422 5.30%
NP 27,013 33,545 22,027 19,301 24,433 20,147 17,398 7.60%
-
NP to SH 27,013 33,545 22,027 19,301 24,433 20,147 17,398 7.60%
-
Tax Rate 21.49% 21.51% 25.05% 10.04% 23.25% 24.58% 23.76% -
Total Cost 663,437 624,745 677,748 748,349 733,288 682,896 676,749 -0.33%
-
Net Worth 350,519 321,236 288,887 270,015 253,289 216,333 181,479 11.59%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,388 5,306 4,387 4,392 4,387 3,134 3,133 9.45%
Div Payout % 19.95% 15.82% 19.92% 22.76% 17.96% 15.56% 18.01% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 350,519 321,236 288,887 270,015 253,289 216,333 181,479 11.59%
NOSH 179,606 176,882 175,508 175,711 175,517 62,692 62,676 19.17%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.91% 5.10% 3.15% 2.51% 3.22% 2.87% 2.51% -
ROE 7.71% 10.44% 7.62% 7.15% 9.65% 9.31% 9.59% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 384.42 372.16 398.71 436.88 431.71 1,121.41 1,107.51 -16.16%
EPS 15.04 18.96 12.55 10.98 13.92 32.14 27.76 -9.70%
DPS 3.00 3.00 2.50 2.50 2.50 5.00 5.00 -8.15%
NAPS 1.9516 1.8161 1.646 1.5367 1.4431 3.4507 2.8955 -6.36%
Adjusted Per Share Value based on latest NOSH - 175,711
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 360.35 343.57 365.22 400.64 395.46 366.92 362.28 -0.08%
EPS 14.10 17.51 11.50 10.07 12.75 10.51 9.08 7.60%
DPS 2.81 2.77 2.29 2.29 2.29 1.64 1.64 9.38%
NAPS 1.8294 1.6766 1.5077 1.4092 1.3219 1.1291 0.9472 11.58%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.40 1.26 0.85 0.84 0.92 0.69 0.49 -
P/RPS 0.36 0.34 0.21 0.19 0.21 0.06 0.04 44.20%
P/EPS 9.31 6.64 6.77 7.65 6.61 2.15 1.77 31.85%
EY 10.74 15.05 14.77 13.08 15.13 46.57 56.65 -24.19%
DY 2.14 2.38 2.94 2.98 2.72 7.25 10.20 -22.90%
P/NAPS 0.72 0.69 0.52 0.55 0.64 0.20 0.17 27.18%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 28/02/12 24/02/11 24/02/10 27/02/09 -
Price 1.90 1.44 0.82 0.86 0.95 0.86 0.50 -
P/RPS 0.49 0.39 0.21 0.20 0.22 0.08 0.05 46.26%
P/EPS 12.63 7.59 6.53 7.83 6.82 2.68 1.80 38.34%
EY 7.92 13.17 15.31 12.77 14.65 37.37 55.52 -27.70%
DY 1.58 2.08 3.05 2.91 2.63 5.81 10.00 -26.46%
P/NAPS 0.97 0.79 0.50 0.56 0.66 0.25 0.17 33.65%

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