[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.96%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 379,774 369,960 371,617 376,390 363,830 363,740 361,854 3.28%
PBT 4,484 5,888 5,293 5,556 6,040 8,484 6,749 -23.91%
Tax -890 -824 -920 -781 -2,156 -3,168 -2,702 -52.40%
NP 3,594 5,064 4,373 4,774 3,884 5,316 4,047 -7.62%
-
NP to SH 3,594 5,064 4,372 4,773 3,882 5,312 4,047 -7.62%
-
Tax Rate 19.85% 13.99% 17.38% 14.06% 35.70% 37.34% 40.04% -
Total Cost 376,180 364,896 367,244 371,616 359,946 358,424 357,807 3.40%
-
Net Worth 156,689 156,319 155,271 146,848 146,670 146,054 144,788 5.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,881 - - - 1,254 -
Div Payout % - - 43.04% - - - 31.01% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 156,689 156,319 155,271 146,848 146,670 146,054 144,788 5.42%
NOSH 62,613 62,673 62,725 62,697 62,612 62,641 62,744 -0.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.95% 1.37% 1.18% 1.27% 1.07% 1.46% 1.12% -
ROE 2.29% 3.24% 2.82% 3.25% 2.65% 3.64% 2.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 606.54 590.30 592.45 600.33 581.08 580.67 576.71 3.42%
EPS 5.74 8.08 6.97 7.61 6.20 8.48 6.45 -7.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 2.5025 2.4942 2.4754 2.3422 2.3425 2.3316 2.3076 5.56%
Adjusted Per Share Value based on latest NOSH - 62,796
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 198.21 193.09 193.95 196.44 189.89 189.84 188.85 3.28%
EPS 1.88 2.64 2.28 2.49 2.03 2.77 2.11 -7.42%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.65 -
NAPS 0.8178 0.8158 0.8104 0.7664 0.7655 0.7623 0.7557 5.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.52 0.52 0.56 0.57 0.59 0.61 -
P/RPS 0.08 0.09 0.09 0.09 0.10 0.10 0.11 -19.17%
P/EPS 8.89 6.44 7.46 7.36 9.19 6.96 9.46 -4.06%
EY 11.25 15.54 13.40 13.60 10.88 14.37 10.57 4.25%
DY 0.00 0.00 5.77 0.00 0.00 0.00 3.28 -
P/NAPS 0.20 0.21 0.21 0.24 0.24 0.25 0.26 -16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 24/05/06 27/02/06 23/11/05 24/08/05 24/05/05 22/02/05 -
Price 0.49 0.49 0.50 0.55 0.56 0.59 0.60 -
P/RPS 0.08 0.08 0.08 0.09 0.10 0.10 0.10 -13.85%
P/EPS 8.54 6.06 7.17 7.22 9.03 6.96 9.30 -5.53%
EY 11.71 16.49 13.94 13.84 11.07 14.37 10.75 5.88%
DY 0.00 0.00 6.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.20 0.20 0.20 0.23 0.24 0.25 0.26 -16.08%

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