[YEELEE] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

29-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 24.78%

YoY- 18.14%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	1,003,409	953,303	873,661	799,208	727,786	703,939	695,416	27.60%
YoY %	5.26%	9.12%	9.32%	9.81%	3.39%	1.23%	-	-
Horiz. %	144.29%	137.08%	125.63%	114.93%	104.65%	101.23%	100.00%	-
PBT	56,577	53,060	47,049	41,485	32,501	30,224	33,148	42.68%
YoY %	6.63%	12.78%	13.41%	27.64%	7.53%	-8.82%	-	-
Horiz. %	170.68%	160.07%	141.94%	125.15%	98.05%	91.18%	100.00%	-
Tax	-13,092	-11,959	-11,007	-9,573	-6,926	-7,157	-7,882	40.12%
YoY %	-9.47%	-8.65%	-14.98%	-38.22%	3.23%	9.20%	-	-
Horiz. %	166.10%	151.73%	139.65%	121.45%	87.87%	90.80%	100.00%	-
NP	43,485	41,101	36,042	31,912	25,575	23,067	25,266	43.47%
YoY %	5.80%	14.04%	12.94%	24.78%	10.87%	-8.70%	-	-
Horiz. %	172.11%	162.67%	142.65%	126.30%	101.22%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,485	41,101	36,042	31,912	25,575	23,067	25,266	43.47%
YoY %	5.80%	14.04%	12.94%	24.78%	10.87%	-8.70%	-	-
Horiz. %	172.11%	162.67%	142.65%	126.30%	101.22%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.14%	22.54%	23.39%	23.08%	21.31%	23.68%	23.78%	-
YoY %	2.66%	-3.63%	1.34%	8.31%	-10.01%	-0.42%	-	-
Horiz. %	97.31%	94.79%	98.36%	97.06%	89.61%	99.58%	100.00%	-
Total Cost	959,924	912,202	837,619	767,296	702,211	680,872	670,150	26.98%
YoY %	5.23%	8.90%	9.17%	9.27%	3.13%	1.60%	-	-
Horiz. %	143.24%	136.12%	124.99%	114.50%	104.78%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	554,999	547,519	533,526	518,340	377,263	368,390	362,538	32.72%
YoY %	1.37%	2.62%	2.93%	37.39%	2.41%	1.61%	-	-
Horiz. %	153.09%	151.02%	147.16%	142.98%	104.06%	101.61%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	6,379	6,379	6,379	6,379	5,388	5,388	5,388	11.87%
YoY %	0.00%	0.00%	0.00%	18.39%	0.00%	0.00%	-	-
Horiz. %	118.39%	118.39%	118.39%	118.39%	100.00%	100.00%	100.00%	-
Div Payout %	14.67%	15.52%	17.70%	19.99%	21.07%	23.36%	21.33%	-
YoY %	-5.48%	-12.32%	-11.46%	-5.13%	-9.80%	9.52%	-	-
Horiz. %	68.78%	72.76%	82.98%	93.72%	98.78%	109.52%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	554,999	547,519	533,526	518,340	377,263	368,390	362,538	32.72%
YoY %	1.37%	2.62%	2.93%	37.39%	2.41%	1.61%	-	-
Horiz. %	153.09%	151.02%	147.16%	142.98%	104.06%	101.61%	100.00%	-
NOSH	186,598	186,091	185,040	182,257	181,918	181,535	180,880	2.09%
YoY %	0.27%	0.57%	1.53%	0.19%	0.21%	0.36%	-	-
Horiz. %	103.16%	102.88%	102.30%	100.76%	100.57%	100.36%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	4.33%	4.31%	4.13%	3.99%	3.51%	3.28%	3.63%	-
YoY %	0.46%	4.36%	3.51%	13.68%	7.01%	-9.64%	-	-
Horiz. %	119.28%	118.73%	113.77%	109.92%	96.69%	90.36%	100.00%	-
ROE	7.84%	7.51%	6.76%	6.16%	6.78%	6.26%	6.97%	-
YoY %	4.39%	11.09%	9.74%	-9.14%	8.31%	-10.19%	-	-
Horiz. %	112.48%	107.75%	96.99%	88.38%	97.27%	89.81%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	537.74	512.28	472.15	438.50	400.06	387.77	384.46	24.99%
YoY %	4.97%	8.50%	7.67%	9.61%	3.17%	0.86%	-	-
Horiz. %	139.87%	133.25%	122.81%	114.06%	104.06%	100.86%	100.00%	-
EPS	23.30	22.09	19.48	17.51	14.06	12.71	13.97	40.50%
YoY %	5.48%	13.40%	11.25%	24.54%	10.62%	-9.02%	-	-
Horiz. %	166.79%	158.12%	139.44%	125.34%	100.64%	90.98%	100.00%	-
DPS	3.42	3.43	3.50	3.50	3.00	3.00	3.00	9.10%
YoY %	-0.29%	-2.00%	0.00%	16.67%	0.00%	0.00%	-	-
Horiz. %	114.00%	114.33%	116.67%	116.67%	100.00%	100.00%	100.00%	-
NAPS	2.9743	2.9422	2.8833	2.844	2.0738	2.0293	2.0043	30.00%
YoY %	1.09%	2.04%	1.38%	37.14%	2.19%	1.25%	-	-
Horiz. %	148.40%	146.79%	143.86%	141.89%	103.47%	101.25%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 182,257
RPS	523.69	497.54	455.97	417.11	379.84	367.39	362.94	27.60%
YoY %	5.26%	9.12%	9.32%	9.81%	3.39%	1.23%	-	-
Horiz. %	144.29%	137.09%	125.63%	114.93%	104.66%	101.23%	100.00%	-
EPS	22.70	21.45	18.81	16.66	13.35	12.04	13.19	43.46%
YoY %	5.83%	14.04%	12.91%	24.79%	10.88%	-8.72%	-	-
Horiz. %	172.10%	162.62%	142.61%	126.31%	101.21%	91.28%	100.00%	-
DPS	3.33	3.33	3.33	3.33	2.81	2.81	2.81	11.95%
YoY %	0.00%	0.00%	0.00%	18.51%	0.00%	0.00%	-	-
Horiz. %	118.51%	118.51%	118.51%	118.51%	100.00%	100.00%	100.00%	-
NAPS	2.8966	2.8576	2.7845	2.7053	1.969	1.9227	1.8921	32.72%
YoY %	1.36%	2.63%	2.93%	37.39%	2.41%	1.62%	-	-
Horiz. %	153.09%	151.03%	147.16%	142.98%	104.06%	101.62%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.26	2.24	2.16	2.12	1.67	1.75	1.98	-
P/RPS	0.42	0.44	0.46	0.48	0.42	0.45	0.52	-13.23%
YoY %	-4.55%	-4.35%	-4.17%	14.29%	-6.67%	-13.46%	-	-
Horiz. %	80.77%	84.62%	88.46%	92.31%	80.77%	86.54%	100.00%	-
P/EPS	9.70	10.14	11.09	12.11	11.88	13.77	14.17	-22.27%
YoY %	-4.34%	-8.57%	-8.42%	1.94%	-13.73%	-2.82%	-	-
Horiz. %	68.45%	71.56%	78.26%	85.46%	83.84%	97.18%	100.00%	-
EY	10.31	9.86	9.02	8.26	8.42	7.26	7.05	28.74%
YoY %	4.56%	9.31%	9.20%	-1.90%	15.98%	2.98%	-	-
Horiz. %	146.24%	139.86%	127.94%	117.16%	119.43%	102.98%	100.00%	-
DY	1.51	1.53	1.62	1.65	1.80	1.71	1.52	-0.43%
YoY %	-1.31%	-5.56%	-1.82%	-8.33%	5.26%	12.50%	-	-
Horiz. %	99.34%	100.66%	106.58%	108.55%	118.42%	112.50%	100.00%	-
P/NAPS	0.76	0.76	0.75	0.75	0.81	0.86	0.99	-16.11%
YoY %	0.00%	1.33%	0.00%	-7.41%	-5.81%	-13.13%	-	-
Horiz. %	76.77%	76.77%	75.76%	75.76%	81.82%	86.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/08/16	26/05/16	29/02/16	17/11/15	26/08/15	11/05/15	-
Price	2.29	2.36	2.33	2.16	1.86	1.44	1.99	-
P/RPS	0.43	0.46	0.49	0.49	0.46	0.37	0.52	-11.86%
YoY %	-6.52%	-6.12%	0.00%	6.52%	24.32%	-28.85%	-	-
Horiz. %	82.69%	88.46%	94.23%	94.23%	88.46%	71.15%	100.00%	-
P/EPS	9.83	10.69	11.96	12.34	13.23	11.33	14.25	-21.87%
YoY %	-8.04%	-10.62%	-3.08%	-6.73%	16.77%	-20.49%	-	-
Horiz. %	68.98%	75.02%	83.93%	86.60%	92.84%	79.51%	100.00%	-
EY	10.18	9.36	8.36	8.11	7.56	8.82	7.02	28.03%
YoY %	8.76%	11.96%	3.08%	7.28%	-14.29%	25.64%	-	-
Horiz. %	145.01%	133.33%	119.09%	115.53%	107.69%	125.64%	100.00%	-
DY	1.49	1.45	1.50	1.62	1.61	2.08	1.51	-0.88%
YoY %	2.76%	-3.33%	-7.41%	0.62%	-22.60%	37.75%	-	-
Horiz. %	98.68%	96.03%	99.34%	107.28%	106.62%	137.75%	100.00%	-
P/NAPS	0.77	0.80	0.81	0.76	0.90	0.71	0.99	-15.38%
YoY %	-3.75%	-1.23%	6.58%	-15.56%	26.76%	-28.28%	-	-
Horiz. %	77.78%	80.81%	81.82%	76.77%	90.91%	71.72%	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