[YEELEE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.36%
YoY- 27.88%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,076,607 873,661 695,416 670,855 684,930 731,505 777,797 5.56%
PBT 49,259 47,049 33,148 43,328 35,463 21,015 30,066 8.56%
Tax -10,172 -11,007 -7,882 -8,991 -8,613 -2,261 -6,957 6.53%
NP 39,087 36,042 25,266 34,337 26,850 18,754 23,109 9.14%
-
NP to SH 39,087 36,042 25,266 34,337 26,850 18,754 23,109 9.14%
-
Tax Rate 20.65% 23.39% 23.78% 20.75% 24.29% 10.76% 23.14% -
Total Cost 1,037,520 837,619 670,150 636,518 658,080 712,751 754,688 5.44%
-
Net Worth 583,788 533,526 362,538 333,052 298,058 272,828 257,255 14.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 8,420 6,379 5,388 5,306 4,387 4,392 4,387 11.46%
Div Payout % 21.54% 17.70% 21.33% 15.45% 16.34% 23.42% 18.99% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 583,788 533,526 362,538 333,052 298,058 272,828 257,255 14.62%
NOSH 189,449 185,040 180,880 178,265 175,483 175,621 175,732 1.25%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.63% 4.13% 3.63% 5.12% 3.92% 2.56% 2.97% -
ROE 6.70% 6.76% 6.97% 10.31% 9.01% 6.87% 8.98% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 568.28 472.15 384.46 376.32 390.31 416.52 442.60 4.24%
EPS 20.63 19.48 13.97 19.26 15.30 10.68 13.15 7.78%
DPS 4.50 3.50 3.00 3.00 2.50 2.50 2.50 10.28%
NAPS 3.0815 2.8833 2.0043 1.8683 1.6985 1.5535 1.4639 13.19%
Adjusted Per Share Value based on latest NOSH - 178,265
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 561.89 455.97 362.94 350.13 357.47 381.78 405.94 5.56%
EPS 20.40 18.81 13.19 17.92 14.01 9.79 12.06 9.14%
DPS 4.39 3.33 2.81 2.77 2.29 2.29 2.29 11.44%
NAPS 3.0468 2.7845 1.8921 1.7382 1.5556 1.4239 1.3426 14.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.57 2.16 1.98 1.70 0.86 0.85 0.97 -
P/RPS 0.45 0.46 0.52 0.45 0.22 0.20 0.22 12.65%
P/EPS 12.46 11.09 14.17 8.83 5.62 7.96 7.38 9.11%
EY 8.03 9.02 7.05 11.33 17.79 12.56 13.56 -8.35%
DY 1.75 1.62 1.52 1.76 2.91 2.94 2.57 -6.19%
P/NAPS 0.83 0.75 0.99 0.91 0.51 0.55 0.66 3.89%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 11/05/15 08/05/14 22/05/13 23/05/12 26/05/11 -
Price 2.71 2.33 1.99 1.81 1.10 0.81 1.05 -
P/RPS 0.48 0.49 0.52 0.48 0.28 0.19 0.24 12.23%
P/EPS 13.14 11.96 14.25 9.40 7.19 7.59 7.98 8.65%
EY 7.61 8.36 7.02 10.64 13.91 13.18 12.52 -7.95%
DY 1.66 1.50 1.51 1.66 2.27 3.09 2.38 -5.82%
P/NAPS 0.88 0.81 0.99 0.97 0.65 0.52 0.72 3.39%

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