[YEELEE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.03%
YoY- 67.37%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 609,309 535,644 507,902 498,026 484,983 452,890 423,346 27.50%
PBT 22,355 17,725 13,132 9,865 8,034 5,961 5,464 156.02%
Tax -6,029 -3,948 -2,819 -3,068 -2,464 -2,372 -2,161 98.30%
NP 16,326 13,777 10,313 6,797 5,570 3,589 3,303 190.44%
-
NP to SH 16,326 13,777 10,313 6,797 5,570 3,589 3,303 190.44%
-
Tax Rate 26.97% 22.27% 21.47% 31.10% 30.67% 39.79% 39.55% -
Total Cost 592,983 521,867 497,589 491,229 479,413 449,301 420,043 25.87%
-
Net Worth 176,056 170,844 166,109 161,795 160,561 157,890 169,993 2.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,508 2,508 2,508 2,039 2,039 2,039 2,039 14.81%
Div Payout % 15.37% 18.21% 24.33% 30.01% 36.62% 56.84% 61.76% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,056 170,844 166,109 161,795 160,561 157,890 169,993 2.36%
NOSH 62,713 62,700 62,720 62,767 62,643 62,580 67,999 -5.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.68% 2.57% 2.03% 1.36% 1.15% 0.79% 0.78% -
ROE 9.27% 8.06% 6.21% 4.20% 3.47% 2.27% 1.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 971.57 854.30 809.78 793.45 774.20 723.69 622.57 34.57%
EPS 26.03 21.97 16.44 10.83 8.89 5.74 4.86 206.43%
DPS 4.00 4.00 4.00 3.25 3.26 3.26 3.00 21.16%
NAPS 2.8073 2.7248 2.6484 2.5777 2.5631 2.523 2.4999 8.04%
Adjusted Per Share Value based on latest NOSH - 62,767
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 318.00 279.56 265.08 259.92 253.12 236.37 220.95 27.50%
EPS 8.52 7.19 5.38 3.55 2.91 1.87 1.72 190.86%
DPS 1.31 1.31 1.31 1.06 1.06 1.06 1.06 15.17%
NAPS 0.9189 0.8917 0.8669 0.8444 0.838 0.824 0.8872 2.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.55 0.55 0.51 0.51 0.50 0.50 -
P/RPS 0.05 0.06 0.07 0.06 0.07 0.07 0.08 -26.92%
P/EPS 2.00 2.50 3.34 4.71 5.74 8.72 10.29 -66.47%
EY 50.06 39.95 29.90 21.23 17.43 11.47 9.71 198.73%
DY 7.69 7.27 7.27 6.37 6.39 6.52 6.00 18.00%
P/NAPS 0.19 0.20 0.21 0.20 0.20 0.20 0.20 -3.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 30/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.52 0.53 0.55 0.52 0.51 0.50 0.54 -
P/RPS 0.05 0.06 0.07 0.07 0.07 0.07 0.09 -32.44%
P/EPS 2.00 2.41 3.34 4.80 5.74 8.72 11.12 -68.17%
EY 50.06 41.46 29.90 20.82 17.43 11.47 9.00 214.25%
DY 7.69 7.55 7.27 6.25 6.39 6.52 5.56 24.16%
P/NAPS 0.19 0.19 0.21 0.20 0.20 0.20 0.22 -9.31%

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