[YEELEE] QoQ TTM 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- -17.24%
YoY- 18.75%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 366,353 367,632 361,854 342,377 318,885 299,773 280,337 19.55%
PBT 4,875 5,433 6,749 7,206 8,107 8,734 5,820 -11.15%
Tax -2,229 -2,672 -2,981 -3,850 -4,052 -4,462 -3,651 -28.05%
NP 2,646 2,761 3,768 3,356 4,055 4,272 2,169 14.18%
-
NP to SH 2,645 2,760 3,768 3,356 4,055 4,272 2,169 14.15%
-
Tax Rate 45.72% 49.18% 44.17% 53.43% 49.98% 51.09% 62.73% -
Total Cost 363,707 364,871 358,086 339,021 314,830 295,501 278,168 19.59%
-
Net Worth 146,525 146,054 144,224 132,169 125,093 134,373 125,925 10.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,228 1,228 1,228 1,228 2,509 2,509 2,509 -37.92%
Div Payout % 46.45% 44.51% 32.61% 36.61% 61.88% 58.73% 115.68% -
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 146,525 146,054 144,224 132,169 125,093 134,373 125,925 10.63%
NOSH 62,551 62,641 62,499 61,428 62,546 62,627 62,962 -0.43%
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 0.72% 0.75% 1.04% 0.98% 1.27% 1.43% 0.77% -
ROE 1.81% 1.89% 2.61% 2.54% 3.24% 3.18% 1.72% -
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 585.69 586.88 578.97 557.36 509.84 478.66 445.24 20.07%
EPS 4.23 4.41 6.03 5.46 6.48 6.82 3.44 14.79%
DPS 2.00 2.00 2.00 2.00 4.00 4.00 4.00 -37.03%
NAPS 2.3425 2.3316 2.3076 2.1516 2.00 2.1456 2.00 11.12%
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 191.20 191.87 188.85 178.69 166.43 156.45 146.31 19.54%
EPS 1.38 1.44 1.97 1.75 2.12 2.23 1.13 14.26%
DPS 0.64 0.64 0.64 0.64 1.31 1.31 1.31 -37.99%
NAPS 0.7647 0.7623 0.7527 0.6898 0.6529 0.7013 0.6572 10.63%
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 0.10 0.10 0.11 0.12 0.12 0.16 0.18 -32.44%
P/EPS 13.48 13.39 10.12 11.90 9.56 11.29 22.93 -29.84%
EY 7.42 7.47 9.88 8.41 10.46 8.86 4.36 42.58%
DY 3.51 3.39 3.28 3.08 6.45 5.19 5.06 -21.65%
P/NAPS 0.24 0.25 0.26 0.30 0.31 0.36 0.40 -28.88%
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 0.10 0.10 0.10 0.11 0.13 0.15 0.17 -29.81%
P/EPS 13.24 13.39 9.95 11.35 10.03 10.26 22.06 -28.86%
EY 7.55 7.47 10.05 8.81 9.97 9.74 4.53 40.61%
DY 3.57 3.39 3.33 3.23 6.15 5.71 5.26 -22.78%
P/NAPS 0.24 0.25 0.26 0.29 0.33 0.33 0.38 -26.40%

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