[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.46%
YoY- 73.08%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 363,830 363,740 361,854 365,716 354,832 340,628 280,337 19.00%
PBT 6,040 8,484 6,749 7,625 9,790 13,748 5,820 2.50%
Tax -2,156 -3,168 -2,702 -2,996 -3,662 -4,404 -3,651 -29.63%
NP 3,884 5,316 4,047 4,629 6,128 9,344 2,169 47.51%
-
NP to SH 3,882 5,312 4,047 4,629 6,128 9,344 2,169 47.46%
-
Tax Rate 35.70% 37.34% 40.04% 39.29% 37.41% 32.03% 62.73% -
Total Cost 359,946 358,424 357,807 361,086 348,704 331,284 278,168 18.76%
-
Net Worth 146,670 146,054 144,788 134,843 125,440 134,373 131,738 7.42%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,254 1,671 - - 2,508 -
Div Payout % - - 31.01% 36.10% - - 115.65% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 146,670 146,054 144,788 134,843 125,440 134,373 131,738 7.42%
NOSH 62,612 62,641 62,744 62,671 62,720 62,627 62,708 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.07% 1.46% 1.12% 1.27% 1.73% 2.74% 0.77% -
ROE 2.65% 3.64% 2.80% 3.43% 4.89% 6.95% 1.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 581.08 580.67 576.71 583.54 565.74 543.90 447.04 19.12%
EPS 6.20 8.48 6.45 7.39 9.78 14.92 3.46 47.58%
DPS 0.00 0.00 2.00 2.67 0.00 0.00 4.00 -
NAPS 2.3425 2.3316 2.3076 2.1516 2.00 2.1456 2.1008 7.53%
Adjusted Per Share Value based on latest NOSH - 61,428
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 189.89 189.84 188.85 190.87 185.19 177.78 146.31 19.00%
EPS 2.03 2.77 2.11 2.42 3.20 4.88 1.13 47.83%
DPS 0.00 0.00 0.65 0.87 0.00 0.00 1.31 -
NAPS 0.7655 0.7623 0.7557 0.7038 0.6547 0.7013 0.6876 7.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.57 0.59 0.61 0.65 0.62 0.77 0.79 -
P/RPS 0.10 0.10 0.11 0.11 0.11 0.14 0.18 -32.44%
P/EPS 9.19 6.96 9.46 8.80 6.35 5.16 22.84 -45.52%
EY 10.88 14.37 10.57 11.36 15.76 19.38 4.38 83.51%
DY 0.00 0.00 3.28 4.10 0.00 0.00 5.06 -
P/NAPS 0.24 0.25 0.26 0.30 0.31 0.36 0.38 -26.40%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 24/05/05 22/02/05 25/11/04 25/08/04 20/05/04 26/02/04 -
Price 0.56 0.59 0.60 0.62 0.65 0.70 0.76 -
P/RPS 0.10 0.10 0.10 0.11 0.11 0.13 0.17 -29.81%
P/EPS 9.03 6.96 9.30 8.39 6.65 4.69 21.97 -44.74%
EY 11.07 14.37 10.75 11.91 15.03 21.31 4.55 80.99%
DY 0.00 0.00 3.33 4.30 0.00 0.00 5.26 -
P/NAPS 0.24 0.25 0.26 0.29 0.33 0.33 0.36 -23.70%

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