[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.24%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,034,858 1,009,704 799,208 748,188 726,668 711,892 690,450 31.00%
PBT 56,978 63,212 41,485 35,846 33,828 40,956 34,408 40.01%
Tax -13,638 -17,100 -9,573 -7,829 -8,866 -11,364 -7,394 50.45%
NP 43,340 46,112 31,912 28,017 24,962 29,592 27,014 37.08%
-
NP to SH 43,340 46,112 31,912 28,017 24,962 29,592 27,014 37.08%
-
Tax Rate 23.94% 27.05% 23.08% 21.84% 26.21% 27.75% 21.49% -
Total Cost 991,518 963,592 767,296 720,170 701,706 682,300 663,436 30.74%
-
Net Worth 547,274 533,526 518,023 377,287 368,135 362,538 350,522 34.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 6,375 - - - 5,388 -
Div Payout % - - 19.98% - - - 19.95% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 547,274 533,526 518,023 377,287 368,135 362,538 350,522 34.62%
NOSH 186,008 185,040 182,146 181,930 181,409 180,880 179,607 2.36%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.19% 4.57% 3.99% 3.74% 3.44% 4.16% 3.91% -
ROE 7.92% 8.64% 6.16% 7.43% 6.78% 8.16% 7.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 556.35 545.67 438.77 411.25 400.57 393.57 384.42 27.97%
EPS 23.30 24.92 17.52 15.40 13.76 16.36 15.04 33.92%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 2.9422 2.8833 2.844 2.0738 2.0293 2.0043 1.9516 31.51%
Adjusted Per Share Value based on latest NOSH - 181,918
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 540.10 526.97 417.11 390.49 379.25 371.54 360.35 31.00%
EPS 22.62 24.07 16.66 14.62 13.03 15.44 14.10 37.07%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 2.81 -
NAPS 2.8563 2.7845 2.7036 1.9691 1.9213 1.8921 1.8294 34.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.24 2.16 2.12 1.67 1.75 1.98 1.40 -
P/RPS 0.40 0.40 0.48 0.41 0.44 0.50 0.36 7.28%
P/EPS 9.61 8.67 12.10 10.84 12.72 12.10 9.31 2.13%
EY 10.40 11.54 8.26 9.22 7.86 8.26 10.74 -2.12%
DY 0.00 0.00 1.65 0.00 0.00 0.00 2.14 -
P/NAPS 0.76 0.75 0.75 0.81 0.86 0.99 0.72 3.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 29/02/16 17/11/15 26/08/15 11/05/15 26/02/15 -
Price 2.36 2.33 2.16 1.86 1.44 1.99 1.90 -
P/RPS 0.42 0.43 0.49 0.45 0.36 0.51 0.49 -9.77%
P/EPS 10.13 9.35 12.33 12.08 10.47 12.16 12.63 -13.68%
EY 9.87 10.70 8.11 8.28 9.56 8.22 7.92 15.82%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.58 -
P/NAPS 0.80 0.81 0.76 0.90 0.71 0.99 0.97 -12.06%

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