[YEELEE] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -12.14%

YoY- 8.45%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	1,122,168	1,113,563	1,090,759	1,076,607	873,661	695,416	670,855	8.94%
YoY %	0.77%	2.09%	1.31%	23.23%	25.63%	3.66%	-	-
Horiz. %	167.27%	165.99%	162.59%	160.48%	130.23%	103.66%	100.00%	-
PBT	31,559	44,812	48,990	49,259	47,049	33,148	43,328	-5.14%
YoY %	-29.57%	-8.53%	-0.55%	4.70%	41.94%	-23.50%	-	-
Horiz. %	72.84%	103.43%	113.07%	113.69%	108.59%	76.50%	100.00%	-
Tax	-7,287	-9,683	-7,119	-10,172	-11,007	-7,882	-8,991	-3.43%
YoY %	24.74%	-36.02%	30.01%	7.59%	-39.65%	12.33%	-	-
Horiz. %	81.05%	107.70%	79.18%	113.14%	122.42%	87.67%	100.00%	-
NP	24,272	35,129	41,871	39,087	36,042	25,266	34,337	-5.61%
YoY %	-30.91%	-16.10%	7.12%	8.45%	42.65%	-26.42%	-	-
Horiz. %	70.69%	102.31%	121.94%	113.83%	104.97%	73.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,272	35,129	41,871	39,087	36,042	25,266	34,337	-5.61%
YoY %	-30.91%	-16.10%	7.12%	8.45%	42.65%	-26.42%	-	-
Horiz. %	70.69%	102.31%	121.94%	113.83%	104.97%	73.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.09%	21.61%	14.53%	20.65%	23.39%	23.78%	20.75%	-
YoY %	6.85%	48.73%	-29.64%	-11.71%	-1.64%	14.60%	-	-
Horiz. %	111.28%	104.14%	70.02%	99.52%	112.72%	114.60%	100.00%	-
Total Cost	1,097,896	1,078,434	1,048,888	1,037,520	837,619	670,150	636,518	9.50%
YoY %	1.80%	2.82%	1.10%	23.87%	24.99%	5.28%	-	-
Horiz. %	172.48%	169.43%	164.79%	163.00%	131.59%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	655,612	636,739	609,205	583,788	533,526	362,538	333,052	11.93%
YoY %	2.96%	4.52%	4.35%	9.42%	47.16%	8.85%	-	-
Horiz. %	196.85%	191.18%	182.92%	175.28%	160.19%	108.85%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	7,664	8,575	8,420	6,379	5,388	5,306	-
YoY %	-	-10.62%	1.84%	32.00%	18.39%	1.55%	-	-
Horiz. %	-	144.44%	161.61%	158.69%	120.22%	101.55%	100.00%	-
Div Payout %	-	21.82%	20.48%	21.54%	17.70%	21.33%	15.45%	-
YoY %	-	6.54%	-4.92%	21.69%	-17.02%	38.06%	-	-
Horiz. %	-	141.23%	132.56%	139.42%	114.56%	138.06%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	655,612	636,739	609,205	583,788	533,526	362,538	333,052	11.93%
YoY %	2.96%	4.52%	4.35%	9.42%	47.16%	8.85%	-	-
Horiz. %	196.85%	191.18%	182.92%	175.28%	160.19%	108.85%	100.00%	-
NOSH	191,604	191,604	191,604	189,449	185,040	180,880	178,265	1.20%
YoY %	0.00%	0.00%	1.14%	2.38%	2.30%	1.47%	-	-
Horiz. %	107.48%	107.48%	107.48%	106.27%	103.80%	101.47%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	2.16%	3.15%	3.84%	3.63%	4.13%	3.63%	5.12%	-
YoY %	-31.43%	-17.97%	5.79%	-12.11%	13.77%	-29.10%	-	-
Horiz. %	42.19%	61.52%	75.00%	70.90%	80.66%	70.90%	100.00%	-
ROE	3.70%	5.52%	6.87%	6.70%	6.76%	6.97%	10.31%	-
YoY %	-32.97%	-19.65%	2.54%	-0.89%	-3.01%	-32.40%	-	-
Horiz. %	35.89%	53.54%	66.63%	64.99%	65.57%	67.60%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	585.67	581.18	569.28	568.28	472.15	384.46	376.32	7.64%
YoY %	0.77%	2.09%	0.18%	20.36%	22.81%	2.16%	-	-
Horiz. %	155.63%	154.44%	151.28%	151.01%	125.47%	102.16%	100.00%	-
EPS	12.67	18.33	21.85	20.63	19.48	13.97	19.26	-6.73%
YoY %	-30.88%	-16.11%	5.91%	5.90%	39.44%	-27.47%	-	-
Horiz. %	65.78%	95.17%	113.45%	107.11%	101.14%	72.53%	100.00%	-
DPS	0.00	4.00	4.50	4.50	3.50	3.00	3.00	-
YoY %	0.00%	-11.11%	0.00%	28.57%	16.67%	0.00%	-	-
Horiz. %	0.00%	133.33%	150.00%	150.00%	116.67%	100.00%	100.00%	-
NAPS	3.4217	3.3232	3.1795	3.0815	2.8833	2.0043	1.8683	10.60%
YoY %	2.96%	4.52%	3.18%	6.87%	43.86%	7.28%	-	-
Horiz. %	183.15%	177.87%	170.18%	164.94%	154.33%	107.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 189,449
RPS	585.67	581.18	569.28	561.89	455.97	362.94	350.13	8.94%
YoY %	0.77%	2.09%	1.32%	23.23%	25.63%	3.66%	-	-
Horiz. %	167.27%	165.99%	162.59%	160.48%	130.23%	103.66%	100.00%	-
EPS	12.67	18.33	21.85	20.40	18.81	13.19	17.92	-5.60%
YoY %	-30.88%	-16.11%	7.11%	8.45%	42.61%	-26.40%	-	-
Horiz. %	70.70%	102.29%	121.93%	113.84%	104.97%	73.60%	100.00%	-
DPS	0.00	4.00	4.50	4.39	3.33	2.81	2.77	-
YoY %	0.00%	-11.11%	2.51%	31.83%	18.51%	1.44%	-	-
Horiz. %	0.00%	144.40%	162.45%	158.48%	120.22%	101.44%	100.00%	-
NAPS	3.4217	3.3232	3.1795	3.0468	2.7845	1.8921	1.7382	11.93%
YoY %	2.96%	4.52%	4.36%	9.42%	47.16%	8.85%	-	-
Horiz. %	196.85%	191.19%	182.92%	175.28%	160.19%	108.85%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.75	1.91	2.13	2.57	2.16	1.98	1.70	-
P/RPS	0.30	0.33	0.37	0.45	0.46	0.52	0.45	-6.52%
YoY %	-9.09%	-10.81%	-17.78%	-2.17%	-11.54%	15.56%	-	-
Horiz. %	66.67%	73.33%	82.22%	100.00%	102.22%	115.56%	100.00%	-
P/EPS	13.81	10.42	9.75	12.46	11.09	14.17	8.83	7.73%
YoY %	32.53%	6.87%	-21.75%	12.35%	-21.74%	60.48%	-	-
Horiz. %	156.40%	118.01%	110.42%	141.11%	125.59%	160.48%	100.00%	-
EY	7.24	9.60	10.26	8.03	9.02	7.05	11.33	-7.18%
YoY %	-24.58%	-6.43%	27.77%	-10.98%	27.94%	-37.78%	-	-
Horiz. %	63.90%	84.73%	90.56%	70.87%	79.61%	62.22%	100.00%	-
DY	0.00	2.09	2.11	1.75	1.62	1.52	1.76	-
YoY %	0.00%	-0.95%	20.57%	8.02%	6.58%	-13.64%	-	-
Horiz. %	0.00%	118.75%	119.89%	99.43%	92.05%	86.36%	100.00%	-
P/NAPS	0.51	0.57	0.67	0.83	0.75	0.99	0.91	-9.19%
YoY %	-10.53%	-14.93%	-19.28%	10.67%	-24.24%	8.79%	-	-
Horiz. %	56.04%	62.64%	73.63%	91.21%	82.42%	108.79%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/06/20	31/05/19	31/05/18	30/05/17	26/05/16	11/05/15	08/05/14	-
Price	2.06	2.33	2.26	2.71	2.33	1.99	1.81	-
P/RPS	0.35	0.40	0.40	0.48	0.49	0.52	0.48	-5.12%
YoY %	-12.50%	0.00%	-16.67%	-2.04%	-5.77%	8.33%	-	-
Horiz. %	72.92%	83.33%	83.33%	100.00%	102.08%	108.33%	100.00%	-
P/EPS	16.26	12.71	10.34	13.14	11.96	14.25	9.40	9.55%
YoY %	27.93%	22.92%	-21.31%	9.87%	-16.07%	51.60%	-	-
Horiz. %	172.98%	135.21%	110.00%	139.79%	127.23%	151.60%	100.00%	-
EY	6.15	7.87	9.67	7.61	8.36	7.02	10.64	-8.72%
YoY %	-21.86%	-18.61%	27.07%	-8.97%	19.09%	-34.02%	-	-
Horiz. %	57.80%	73.97%	90.88%	71.52%	78.57%	65.98%	100.00%	-
DY	0.00	1.72	1.99	1.66	1.50	1.51	1.66	-
YoY %	0.00%	-13.57%	19.88%	10.67%	-0.66%	-9.04%	-	-
Horiz. %	0.00%	103.61%	119.88%	100.00%	90.36%	90.96%	100.00%	-
P/NAPS	0.60	0.70	0.71	0.88	0.81	0.99	0.97	-7.68%
YoY %	-14.29%	-1.41%	-19.32%	8.64%	-18.18%	2.06%	-	-
Horiz. %	61.86%	72.16%	73.20%	90.72%	83.51%	102.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos