[YEELEE] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.19%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 711,892 690,450 698,406 699,690 692,028 658,290 653,768 5.84%
PBT 40,956 34,408 38,388 42,194 45,992 42,738 42,758 -2.83%
Tax -11,364 -7,394 -8,453 -9,340 -9,412 -9,193 -9,305 14.26%
NP 29,592 27,014 29,934 32,854 36,580 33,545 33,453 -7.85%
-
NP to SH 29,592 27,014 29,934 32,854 36,580 33,545 33,453 -7.85%
-
Tax Rate 27.75% 21.49% 22.02% 22.14% 20.46% 21.51% 21.76% -
Total Cost 682,300 663,436 668,472 666,836 655,448 624,745 620,314 6.56%
-
Net Worth 362,538 350,522 343,597 340,296 333,052 321,313 312,036 10.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,388 - - - 5,307 - -
Div Payout % - 19.95% - - - 15.82% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 362,538 350,522 343,597 340,296 333,052 321,313 312,036 10.52%
NOSH 180,880 179,607 179,321 178,943 178,265 176,925 176,441 1.67%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.16% 3.91% 4.29% 4.70% 5.29% 5.10% 5.12% -
ROE 8.16% 7.71% 8.71% 9.65% 10.98% 10.44% 10.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 393.57 384.42 389.47 391.01 388.20 372.07 370.53 4.10%
EPS 16.36 15.04 16.69 18.36 20.52 18.96 18.96 -9.37%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.0043 1.9516 1.9161 1.9017 1.8683 1.8161 1.7685 8.71%
Adjusted Per Share Value based on latest NOSH - 178,918
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 371.54 360.35 364.50 365.17 361.18 343.57 341.21 5.84%
EPS 15.44 14.10 15.62 17.15 19.09 17.51 17.46 -7.87%
DPS 0.00 2.81 0.00 0.00 0.00 2.77 0.00 -
NAPS 1.8921 1.8294 1.7933 1.776 1.7382 1.677 1.6285 10.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.98 1.40 1.56 1.70 1.70 1.26 1.20 -
P/RPS 0.50 0.36 0.40 0.43 0.44 0.34 0.32 34.68%
P/EPS 12.10 9.31 9.35 9.26 8.28 6.65 6.33 54.08%
EY 8.26 10.74 10.70 10.80 12.07 15.05 15.80 -35.13%
DY 0.00 2.14 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.99 0.72 0.81 0.89 0.91 0.69 0.68 28.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 26/02/15 25/11/14 18/08/14 08/05/14 25/02/14 21/11/13 -
Price 1.99 1.90 1.54 1.74 1.81 1.44 1.34 -
P/RPS 0.51 0.49 0.40 0.44 0.47 0.39 0.36 26.16%
P/EPS 12.16 12.63 9.23 9.48 8.82 7.59 7.07 43.59%
EY 8.22 7.92 10.84 10.55 11.34 13.17 14.15 -30.40%
DY 0.00 1.58 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.99 0.97 0.80 0.91 0.97 0.79 0.76 19.29%

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