[YEELEE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -16.01%
YoY- -54.74%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 299,773 280,337 283,470 278,773 269,220 265,009 255,374 11.26%
PBT 8,734 5,820 6,279 5,438 5,373 6,737 6,288 24.46%
Tax -4,462 -3,651 -3,453 -2,910 -2,363 -2,730 -1,245 134.01%
NP 4,272 2,169 2,826 2,528 3,010 4,007 5,043 -10.46%
-
NP to SH 4,272 2,169 2,826 2,528 3,010 4,007 5,043 -10.46%
-
Tax Rate 51.09% 62.73% 54.99% 53.51% 43.98% 40.52% 19.80% -
Total Cost 295,501 278,168 280,644 276,245 266,210 261,002 250,331 11.68%
-
Net Worth 134,373 125,925 138,495 139,083 138,930 138,010 136,284 -0.93%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,509 2,509 2,509 2,805 2,805 2,805 1,690 30.10%
Div Payout % 58.73% 115.68% 88.79% 110.99% 93.22% 70.02% 33.53% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,373 125,925 138,495 139,083 138,930 138,010 136,284 -0.93%
NOSH 62,627 62,962 62,727 62,582 62,972 62,692 62,352 0.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.43% 0.77% 1.00% 0.91% 1.12% 1.51% 1.97% -
ROE 3.18% 1.72% 2.04% 1.82% 2.17% 2.90% 3.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 478.66 445.24 451.91 445.45 427.52 422.71 409.56 10.94%
EPS 6.82 3.44 4.51 4.04 4.78 6.39 8.09 -10.75%
DPS 4.00 4.00 4.00 4.50 4.50 4.48 2.71 29.60%
NAPS 2.1456 2.00 2.2079 2.2224 2.2062 2.2014 2.1857 -1.22%
Adjusted Per Share Value based on latest NOSH - 62,582
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 156.45 146.31 147.95 145.49 140.51 138.31 133.28 11.26%
EPS 2.23 1.13 1.47 1.32 1.57 2.09 2.63 -10.40%
DPS 1.31 1.31 1.31 1.46 1.46 1.46 0.88 30.34%
NAPS 0.7013 0.6572 0.7228 0.7259 0.7251 0.7203 0.7113 -0.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.77 0.79 0.77 0.69 0.62 0.70 0.77 -
P/RPS 0.16 0.18 0.17 0.15 0.15 0.17 0.19 -10.81%
P/EPS 11.29 22.93 17.09 17.08 12.97 10.95 9.52 12.02%
EY 8.86 4.36 5.85 5.85 7.71 9.13 10.50 -10.69%
DY 5.19 5.06 5.19 6.52 7.26 6.39 3.52 29.51%
P/NAPS 0.36 0.40 0.35 0.31 0.28 0.32 0.35 1.89%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 13/11/03 28/08/03 29/05/03 27/02/03 27/11/02 -
Price 0.70 0.76 0.81 0.74 0.65 0.57 0.66 -
P/RPS 0.15 0.17 0.18 0.17 0.15 0.13 0.16 -4.20%
P/EPS 10.26 22.06 17.98 18.32 13.60 8.92 8.16 16.47%
EY 9.74 4.53 5.56 5.46 7.35 11.21 12.25 -14.16%
DY 5.71 5.26 4.94 6.08 6.92 7.85 4.11 24.48%
P/NAPS 0.33 0.38 0.37 0.33 0.29 0.26 0.30 6.55%

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