[YEELEE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.09%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 379,589 373,172 371,617 369,860 366,353 367,632 361,854 3.25%
PBT 4,515 4,645 5,294 5,198 4,875 5,433 6,749 -23.56%
Tax -287 -335 -921 -1,042 -2,229 -2,672 -2,981 -79.08%
NP 4,228 4,310 4,373 4,156 2,646 2,761 3,768 8.00%
-
NP to SH 4,228 4,310 4,372 4,155 2,645 2,760 3,768 8.00%
-
Tax Rate 6.36% 7.21% 17.40% 20.05% 45.72% 49.18% 44.17% -
Total Cost 375,361 368,862 367,244 365,704 363,707 364,871 358,086 3.19%
-
Net Worth 156,332 156,319 155,596 147,082 146,525 146,054 144,224 5.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,885 1,885 1,885 - 1,228 1,228 1,228 33.17%
Div Payout % 44.60% 43.75% 43.13% - 46.45% 44.51% 32.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 156,332 156,319 155,596 147,082 146,525 146,054 144,224 5.53%
NOSH 62,470 62,673 62,857 62,796 62,551 62,641 62,499 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.11% 1.15% 1.18% 1.12% 0.72% 0.75% 1.04% -
ROE 2.70% 2.76% 2.81% 2.82% 1.81% 1.89% 2.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 607.63 595.42 591.21 588.98 585.69 586.88 578.97 3.28%
EPS 6.77 6.88 6.96 6.62 4.23 4.41 6.03 8.04%
DPS 3.00 3.00 3.00 0.00 2.00 2.00 2.00 31.13%
NAPS 2.5025 2.4942 2.4754 2.3422 2.3425 2.3316 2.3076 5.56%
Adjusted Per Share Value based on latest NOSH - 62,796
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 198.11 194.76 193.95 193.03 191.20 191.87 188.85 3.25%
EPS 2.21 2.25 2.28 2.17 1.38 1.44 1.97 7.98%
DPS 0.98 0.98 0.98 0.00 0.64 0.64 0.64 32.95%
NAPS 0.8159 0.8158 0.8121 0.7676 0.7647 0.7623 0.7527 5.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.52 0.52 0.56 0.57 0.59 0.61 -
P/RPS 0.08 0.09 0.09 0.10 0.10 0.10 0.11 -19.17%
P/EPS 7.54 7.56 7.48 8.46 13.48 13.39 10.12 -17.85%
EY 13.27 13.22 13.38 11.82 7.42 7.47 9.88 21.79%
DY 5.88 5.77 5.77 0.00 3.51 3.39 3.28 47.72%
P/NAPS 0.20 0.21 0.21 0.24 0.24 0.25 0.26 -16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 24/05/06 27/02/06 23/11/05 24/08/05 24/05/05 22/02/05 -
Price 0.49 0.49 0.50 0.55 0.56 0.59 0.60 -
P/RPS 0.08 0.08 0.08 0.09 0.10 0.10 0.10 -13.85%
P/EPS 7.24 7.13 7.19 8.31 13.24 13.39 9.95 -19.14%
EY 13.81 14.03 13.91 12.03 7.55 7.47 10.05 23.67%
DY 6.12 6.12 6.00 0.00 3.57 3.39 3.33 50.20%
P/NAPS 0.20 0.20 0.20 0.23 0.24 0.25 0.26 -16.08%

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