[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.11%
YoY- 27.84%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 651,756 641,768 699,775 713,860 711,804 701,148 767,650 -10.34%
PBT 43,932 43,632 29,390 24,069 21,410 19,340 21,456 61.31%
Tax -9,888 -10,220 -7,363 -5,277 -5,226 -5,220 -2,155 176.38%
NP 34,044 33,412 22,027 18,792 16,184 14,120 19,301 46.03%
-
NP to SH 34,044 33,412 22,027 18,792 16,184 14,120 19,301 46.03%
-
Tax Rate 22.51% 23.42% 25.05% 21.92% 24.41% 26.99% 10.04% -
Total Cost 617,712 608,356 677,748 695,068 695,620 687,028 748,349 -12.01%
-
Net Worth 305,675 298,058 288,895 280,949 278,147 272,828 269,880 8.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,387 - - - 4,390 -
Div Payout % - - 19.92% - - - 22.75% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 305,675 298,058 288,895 280,949 278,147 272,828 269,880 8.66%
NOSH 175,847 175,483 175,513 175,516 175,531 175,621 175,623 0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.22% 5.21% 3.15% 2.63% 2.27% 2.01% 2.51% -
ROE 11.14% 11.21% 7.62% 6.69% 5.82% 5.18% 7.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 370.64 365.71 398.70 406.72 405.51 399.24 437.10 -10.42%
EPS 19.36 19.04 12.55 10.71 9.22 8.04 10.99 45.91%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.7383 1.6985 1.646 1.6007 1.5846 1.5535 1.5367 8.57%
Adjusted Per Share Value based on latest NOSH - 175,497
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 340.16 334.94 365.22 372.57 371.50 365.94 400.64 -10.34%
EPS 17.77 17.44 11.50 9.81 8.45 7.37 10.07 46.07%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.29 -
NAPS 1.5953 1.5556 1.5078 1.4663 1.4517 1.4239 1.4085 8.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.22 0.86 0.85 0.86 0.84 0.85 0.84 -
P/RPS 0.33 0.24 0.21 0.21 0.21 0.21 0.19 44.53%
P/EPS 6.30 4.52 6.77 8.03 9.11 10.57 7.64 -12.07%
EY 15.87 22.14 14.76 12.45 10.98 9.46 13.08 13.77%
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.98 -
P/NAPS 0.70 0.51 0.52 0.54 0.53 0.55 0.55 17.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 26/02/13 22/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.13 1.10 0.82 0.82 0.87 0.81 0.86 -
P/RPS 0.30 0.30 0.21 0.20 0.21 0.20 0.20 31.06%
P/EPS 5.84 5.78 6.53 7.66 9.44 10.07 7.83 -17.77%
EY 17.13 17.31 15.30 13.06 10.60 9.93 12.78 21.58%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.91 -
P/NAPS 0.65 0.65 0.50 0.51 0.55 0.52 0.56 10.45%

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