[YEELEE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

13-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 11.79%

YoY- -43.96%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
TTM Result
Revenue	318,885	299,773	280,337	283,470	278,773	269,220	265,009	13.14%
YoY %	6.38%	6.93%	-1.11%	1.68%	3.55%	1.59%	-	-
Horiz. %	120.33%	113.12%	105.78%	106.97%	105.19%	101.59%	100.00%	-
PBT	8,107	8,734	5,820	6,279	5,438	5,373	6,737	13.14%
YoY %	-7.18%	50.07%	-7.31%	15.47%	1.21%	-20.25%	-	-
Horiz. %	120.34%	129.64%	86.39%	93.20%	80.72%	79.75%	100.00%	-
Tax	-4,052	-4,462	-3,651	-3,453	-2,910	-2,363	-2,730	30.14%
YoY %	9.19%	-22.21%	-5.73%	-18.66%	-23.15%	13.44%	-	-
Horiz. %	148.42%	163.44%	133.74%	126.48%	106.59%	86.56%	100.00%	-
NP	4,055	4,272	2,169	2,826	2,528	3,010	4,007	0.79%
YoY %	-5.08%	96.96%	-23.25%	11.79%	-16.01%	-24.88%	-	-
Horiz. %	101.20%	106.61%	54.13%	70.53%	63.09%	75.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,055	4,272	2,169	2,826	2,528	3,010	4,007	0.79%
YoY %	-5.08%	96.96%	-23.25%	11.79%	-16.01%	-24.88%	-	-
Horiz. %	101.20%	106.61%	54.13%	70.53%	63.09%	75.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.98%	51.09%	62.73%	54.99%	53.51%	43.98%	40.52%	-
YoY %	-2.17%	-18.56%	14.08%	2.77%	21.67%	8.54%	-	-
Horiz. %	123.35%	126.09%	154.81%	135.71%	132.06%	108.54%	100.00%	-
Total Cost	314,830	295,501	278,168	280,644	276,245	266,210	261,002	13.32%
YoY %	6.54%	6.23%	-0.88%	1.59%	3.77%	2.00%	-	-
Horiz. %	120.62%	113.22%	106.58%	107.53%	105.84%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,093	134,373	125,925	138,495	139,083	138,930	138,010	-6.34%
YoY %	-6.91%	6.71%	-9.08%	-0.42%	0.11%	0.67%	-	-
Horiz. %	90.64%	97.36%	91.24%	100.35%	100.78%	100.67%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Dividend
Div	2,509	2,509	2,509	2,509	2,805	2,805	2,805	-7.17%
YoY %	0.00%	0.00%	0.00%	-10.55%	0.00%	0.00%	-	-
Horiz. %	89.45%	89.45%	89.45%	89.45%	100.00%	100.00%	100.00%	-
Div Payout %	61.88%	58.73%	115.68%	88.79%	110.99%	93.22%	70.02%	-
YoY %	5.36%	-49.23%	30.28%	-20.00%	19.06%	33.13%	-	-
Horiz. %	88.37%	83.88%	165.21%	126.81%	158.51%	133.13%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Equity
Net Worth	125,093	134,373	125,925	138,495	139,083	138,930	138,010	-6.34%
YoY %	-6.91%	6.71%	-9.08%	-0.42%	0.11%	0.67%	-	-
Horiz. %	90.64%	97.36%	91.24%	100.35%	100.78%	100.67%	100.00%	-
NOSH	62,546	62,627	62,962	62,727	62,582	62,972	62,692	-0.15%
YoY %	-0.13%	-0.53%	0.37%	0.23%	-0.62%	0.45%	-	-
Horiz. %	99.77%	99.90%	100.43%	100.06%	99.82%	100.45%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Ratio Analysis
NP Margin	1.27%	1.43%	0.77%	1.00%	0.91%	1.12%	1.51%	-
YoY %	-11.19%	85.71%	-23.00%	9.89%	-18.75%	-25.83%	-	-
Horiz. %	84.11%	94.70%	50.99%	66.23%	60.26%	74.17%	100.00%	-
ROE	3.24%	3.18%	1.72%	2.04%	1.82%	2.17%	2.90%	-
YoY %	1.89%	84.88%	-15.69%	12.09%	-16.13%	-25.17%	-	-
Horiz. %	111.72%	109.66%	59.31%	70.34%	62.76%	74.83%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Per Share
RPS	509.84	478.66	445.24	451.91	445.45	427.52	422.71	13.32%
YoY %	6.51%	7.51%	-1.48%	1.45%	4.19%	1.14%	-	-
Horiz. %	120.61%	113.24%	105.33%	106.91%	105.38%	101.14%	100.00%	-
EPS	6.48	6.82	3.44	4.51	4.04	4.78	6.39	0.93%
YoY %	-4.99%	98.26%	-23.73%	11.63%	-15.48%	-25.20%	-	-
Horiz. %	101.41%	106.73%	53.83%	70.58%	63.22%	74.80%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.50	4.50	4.48	-7.28%
YoY %	0.00%	0.00%	0.00%	-11.11%	0.00%	0.45%	-	-
Horiz. %	89.29%	89.29%	89.29%	89.29%	100.45%	100.45%	100.00%	-
NAPS	2.00	2.1456	2.00	2.2079	2.2224	2.2062	2.2014	-6.20%
YoY %	-6.79%	7.28%	-9.42%	-0.65%	0.73%	0.22%	-	-
Horiz. %	90.85%	97.47%	90.85%	100.30%	100.95%	100.22%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Adjusted Per Share Value based on latest NOSH - 62,727
RPS	166.43	156.45	146.31	147.95	145.49	140.51	138.31	13.14%
YoY %	6.38%	6.93%	-1.11%	1.69%	3.54%	1.59%	-	-
Horiz. %	120.33%	113.12%	105.78%	106.97%	105.19%	101.59%	100.00%	-
EPS	2.12	2.23	1.13	1.47	1.32	1.57	2.09	0.95%
YoY %	-4.93%	97.35%	-23.13%	11.36%	-15.92%	-24.88%	-	-
Horiz. %	101.44%	106.70%	54.07%	70.33%	63.16%	75.12%	100.00%	-
DPS	1.31	1.31	1.31	1.31	1.46	1.46	1.46	-6.97%
YoY %	0.00%	0.00%	0.00%	-10.27%	0.00%	0.00%	-	-
Horiz. %	89.73%	89.73%	89.73%	89.73%	100.00%	100.00%	100.00%	-
NAPS	0.6529	0.7013	0.6572	0.7228	0.7259	0.7251	0.7203	-6.34%
YoY %	-6.90%	6.71%	-9.08%	-0.43%	0.11%	0.67%	-	-
Horiz. %	90.64%	97.36%	91.24%	100.35%	100.78%	100.67%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	-
Price	0.62	0.77	0.79	0.77	0.69	0.62	0.70	-
P/RPS	0.12	0.16	0.18	0.17	0.15	0.15	0.17	-20.73%
YoY %	-25.00%	-11.11%	5.88%	13.33%	0.00%	-11.76%	-	-
Horiz. %	70.59%	94.12%	105.88%	100.00%	88.24%	88.24%	100.00%	-
P/EPS	9.56	11.29	22.93	17.09	17.08	12.97	10.95	-8.66%
YoY %	-15.32%	-50.76%	34.17%	0.06%	31.69%	18.45%	-	-
Horiz. %	87.31%	103.11%	209.41%	156.07%	155.98%	118.45%	100.00%	-
EY	10.46	8.86	4.36	5.85	5.85	7.71	9.13	9.49%
YoY %	18.06%	103.21%	-25.47%	0.00%	-24.12%	-15.55%	-	-
Horiz. %	114.57%	97.04%	47.75%	64.07%	64.07%	84.45%	100.00%	-
DY	6.45	5.19	5.06	5.19	6.52	7.26	6.39	0.62%
YoY %	24.28%	2.57%	-2.50%	-20.40%	-10.19%	13.62%	-	-
Horiz. %	100.94%	81.22%	79.19%	81.22%	102.03%	113.62%	100.00%	-
P/NAPS	0.31	0.36	0.40	0.35	0.31	0.28	0.32	-2.09%
YoY %	-13.89%	-10.00%	14.29%	12.90%	10.71%	-12.50%	-	-
Horiz. %	96.88%	112.50%	125.00%	109.38%	96.88%	87.50%	100.00%	-

	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/04	20/05/04	26/02/04	13/11/03	28/08/03	29/05/03	27/02/03	-
Price	0.65	0.70	0.76	0.81	0.74	0.65	0.57	-
P/RPS	0.13	0.15	0.17	0.18	0.17	0.15	0.13	0.00%
YoY %	-13.33%	-11.76%	-5.56%	5.88%	13.33%	15.38%	-	-
Horiz. %	100.00%	115.38%	130.77%	138.46%	130.77%	115.38%	100.00%	-
P/EPS	10.03	10.26	22.06	17.98	18.32	13.60	8.92	8.14%
YoY %	-2.24%	-53.49%	22.69%	-1.86%	34.71%	52.47%	-	-
Horiz. %	112.44%	115.02%	247.31%	201.57%	205.38%	152.47%	100.00%	-
EY	9.97	9.74	4.53	5.56	5.46	7.35	11.21	-7.52%
YoY %	2.36%	115.01%	-18.53%	1.83%	-25.71%	-34.43%	-	-
Horiz. %	88.94%	86.89%	40.41%	49.60%	48.71%	65.57%	100.00%	-
DY	6.15	5.71	5.26	4.94	6.08	6.92	7.85	-15.02%
YoY %	7.71%	8.56%	6.48%	-18.75%	-12.14%	-11.85%	-	-
Horiz. %	78.34%	72.74%	67.01%	62.93%	77.45%	88.15%	100.00%	-
P/NAPS	0.33	0.33	0.38	0.37	0.33	0.29	0.26	17.24%
YoY %	0.00%	-13.16%	2.70%	12.12%	13.79%	11.54%	-	-
Horiz. %	126.92%	126.92%	146.15%	142.31%	126.92%	111.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos