[YEELEE] QoQ Cumulative 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- 68.36%
YoY- -6.41%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 517,429 252,426 799,208 561,141 363,334 177,973 690,450 -17.50%
PBT 28,489 15,803 41,485 26,885 16,914 10,239 34,408 -11.83%
Tax -6,819 -4,275 -9,573 -5,872 -4,433 -2,841 -7,394 -5.25%
NP 21,670 11,528 31,912 21,013 12,481 7,398 27,014 -13.67%
-
NP to SH 21,670 11,528 31,912 21,013 12,481 7,398 27,014 -13.67%
-
Tax Rate 23.94% 27.05% 23.08% 21.84% 26.21% 27.75% 21.49% -
Total Cost 495,759 240,898 767,296 540,128 350,853 170,575 663,436 -17.66%
-
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 3.96% 2.16% 6.16% 5.57% 3.39% 2.04% 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 278.17 136.42 438.77 308.44 200.28 98.39 384.42 -19.41%
EPS 11.65 6.23 17.52 11.55 6.88 4.09 15.04 -15.66%
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 270.05 131.74 417.11 292.86 189.63 92.89 360.35 -17.50%
EPS 11.31 6.02 16.66 10.97 6.51 3.86 14.10 -13.68%
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 0.81 1.58 0.48 0.54 0.87 2.01 0.36 71.79%
P/EPS 19.23 34.67 12.10 14.46 25.44 48.41 9.31 62.26%
EY 5.20 2.88 8.26 6.92 3.93 2.07 10.74 -38.36%
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 0.85 1.71 0.49 0.60 0.72 2.02 0.49 44.42%
P/EPS 20.26 37.40 12.33 16.10 20.93 48.66 12.63 37.07%
EY 4.94 2.67 8.11 6.21 4.78 2.06 7.92 -27.01%
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