[YEELEE] QoQ Cumulative 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- 13.32%
YoY- 73.08%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 181,915 90,935 361,854 274,287 177,416 85,157 280,337 -25.06%
PBT 3,020 2,121 6,749 5,719 4,895 3,437 5,820 -35.45%
Tax -1,078 -792 -2,702 -2,247 -1,831 -1,101 -3,651 -55.69%
NP 1,942 1,329 4,047 3,472 3,064 2,336 2,169 -7.11%
-
NP to SH 1,941 1,328 4,047 3,472 3,064 2,336 2,169 -7.14%
-
Tax Rate 35.70% 37.34% 40.04% 39.29% 37.41% 32.03% 62.73% -
Total Cost 179,973 89,606 357,807 270,815 174,352 82,821 278,168 -25.21%
-
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 1,253 - - 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 1.32% 0.91% 2.80% 2.57% 2.44% 1.74% 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 290.54 145.17 576.71 437.66 282.87 135.97 447.04 -24.98%
EPS 3.10 2.12 6.45 5.54 4.89 3.73 3.46 -7.06%
DPS 0.00 0.00 2.00 2.00 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 94.94 47.46 188.85 143.15 92.60 44.44 146.31 -25.06%
EPS 1.01 0.69 2.11 1.81 1.60 1.22 1.13 -7.21%
DPS 0.00 0.00 0.65 0.65 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 0.20 0.41 0.11 0.15 0.22 0.57 0.18 7.28%
P/EPS 18.39 27.83 9.46 11.73 12.69 20.64 22.84 -13.46%
EY 5.44 3.59 10.57 8.52 7.88 4.84 4.38 15.55%
DY 0.00 0.00 3.28 3.08 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 0.19 0.41 0.10 0.14 0.23 0.51 0.17 7.70%
P/EPS 18.06 27.83 9.30 11.19 13.31 18.77 21.97 -12.25%
EY 5.54 3.59 10.75 8.94 7.52 5.33 4.55 14.03%
DY 0.00 0.00 3.33 3.23 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