[YEELEE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 21.9%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 873,661 695,416 670,855 684,930 731,505 777,797 726,338 3.12%
PBT 47,049 33,148 43,328 35,463 21,015 30,066 28,178 8.91%
Tax -11,007 -7,882 -8,991 -8,613 -2,261 -6,957 -6,667 8.70%
NP 36,042 25,266 34,337 26,850 18,754 23,109 21,511 8.97%
-
NP to SH 36,042 25,266 34,337 26,850 18,754 23,109 21,511 8.97%
-
Tax Rate 23.39% 23.78% 20.75% 24.29% 10.76% 23.14% 23.66% -
Total Cost 837,619 670,150 636,518 658,080 712,751 754,688 704,827 2.91%
-
Net Worth 533,526 362,538 333,052 298,058 272,828 257,255 221,196 15.79%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,379 5,388 5,306 4,387 4,392 4,387 3,134 12.56%
Div Payout % 17.70% 21.33% 15.45% 16.34% 23.42% 18.99% 14.57% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 533,526 362,538 333,052 298,058 272,828 257,255 221,196 15.79%
NOSH 185,040 180,880 178,265 175,483 175,621 175,732 62,729 19.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.13% 3.63% 5.12% 3.92% 2.56% 2.97% 2.96% -
ROE 6.76% 6.97% 10.31% 9.01% 6.87% 8.98% 9.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 472.15 384.46 376.32 390.31 416.52 442.60 1,157.89 -13.87%
EPS 19.48 13.97 19.26 15.30 10.68 13.15 34.29 -8.98%
DPS 3.50 3.00 3.00 2.50 2.50 2.50 5.00 -5.76%
NAPS 2.8833 2.0043 1.8683 1.6985 1.5535 1.4639 3.5262 -3.29%
Adjusted Per Share Value based on latest NOSH - 175,483
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 455.97 362.94 350.13 357.47 381.78 405.94 379.08 3.12%
EPS 18.81 13.19 17.92 14.01 9.79 12.06 11.23 8.96%
DPS 3.33 2.81 2.77 2.29 2.29 2.29 1.64 12.51%
NAPS 2.7845 1.8921 1.7382 1.5556 1.4239 1.3426 1.1544 15.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.16 1.98 1.70 0.86 0.85 0.97 1.13 -
P/RPS 0.46 0.52 0.45 0.22 0.20 0.22 0.10 28.93%
P/EPS 11.09 14.17 8.83 5.62 7.96 7.38 3.30 22.36%
EY 9.02 7.05 11.33 17.79 12.56 13.56 30.35 -18.29%
DY 1.62 1.52 1.76 2.91 2.94 2.57 4.42 -15.39%
P/NAPS 0.75 0.99 0.91 0.51 0.55 0.66 0.32 15.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 11/05/15 08/05/14 22/05/13 23/05/12 26/05/11 26/05/10 -
Price 2.33 1.99 1.81 1.10 0.81 1.05 1.37 -
P/RPS 0.49 0.52 0.48 0.28 0.19 0.24 0.12 26.39%
P/EPS 11.96 14.25 9.40 7.19 7.59 7.98 4.00 20.00%
EY 8.36 7.02 10.64 13.91 13.18 12.52 25.03 -16.69%
DY 1.50 1.51 1.66 2.27 3.09 2.38 3.65 -13.76%
P/NAPS 0.81 0.99 0.97 0.65 0.52 0.72 0.39 12.94%

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