[YEELEE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 61.67%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 616,242 426,688 211,432 757,721 558,402 380,222 191,356 117.92%
PBT 14,459 10,737 5,276 31,833 20,250 13,625 7,043 61.45%
Tax -3,434 -2,466 -1,199 -7,400 -5,137 -3,574 -1,642 63.46%
NP 11,025 8,271 4,077 24,433 15,113 10,051 5,401 60.84%
-
NP to SH 11,025 8,271 4,077 24,433 15,113 10,051 5,401 60.84%
-
Tax Rate 23.75% 22.97% 22.73% 23.25% 25.37% 26.23% 23.31% -
Total Cost 605,217 418,417 207,355 733,288 543,289 370,171 185,955 119.46%
-
Net Worth 261,422 260,808 257,255 253,299 227,046 225,949 221,196 11.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,388 - - - -
Div Payout % - - - 17.96% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 261,422 260,808 257,255 253,299 227,046 225,949 221,196 11.77%
NOSH 175,557 175,605 175,732 175,524 175,528 62,701 62,729 98.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.79% 1.94% 1.93% 3.22% 2.71% 2.64% 2.82% -
ROE 4.22% 3.17% 1.58% 9.65% 6.66% 4.45% 2.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 351.02 242.98 120.31 431.69 318.13 606.40 305.05 9.80%
EPS 6.28 4.71 2.32 13.92 8.61 16.03 8.61 -18.95%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.4891 1.4852 1.4639 1.4431 1.2935 3.6036 3.5262 -43.68%
Adjusted Per Share Value based on latest NOSH - 175,517
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 321.62 222.69 110.35 395.46 291.44 198.44 99.87 117.91%
EPS 5.75 4.32 2.13 12.75 7.89 5.25 2.82 60.72%
DPS 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
NAPS 1.3644 1.3612 1.3426 1.322 1.185 1.1793 1.1544 11.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 1.00 0.97 0.92 1.01 1.54 1.13 -
P/RPS 0.24 0.41 0.81 0.21 0.32 0.25 0.37 -25.04%
P/EPS 13.54 21.23 41.81 6.61 11.73 9.61 13.12 2.12%
EY 7.39 4.71 2.39 15.13 8.52 10.41 7.62 -2.02%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.66 0.64 0.78 0.43 0.32 46.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 26/05/11 24/02/11 24/11/10 24/08/10 26/05/10 -
Price 0.85 0.88 1.05 0.95 0.88 1.62 1.37 -
P/RPS 0.24 0.36 0.87 0.22 0.28 0.27 0.45 -34.20%
P/EPS 13.54 18.68 45.26 6.82 10.22 10.11 15.91 -10.18%
EY 7.39 5.35 2.21 14.65 9.78 9.90 6.28 11.45%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.72 0.66 0.68 0.45 0.39 28.75%

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