[YEELEE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

27-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -20.54%

YoY- -37.54%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	283,470	278,773	269,220	265,009	255,374	242,581	235,133	13.26%
YoY %	1.68%	3.55%	1.59%	3.77%	5.27%	3.17%	-	-
Horiz. %	120.56%	118.56%	114.50%	112.71%	108.61%	103.17%	100.00%	-
PBT	6,279	5,438	5,373	6,737	6,288	7,241	7,564	-11.66%
YoY %	15.47%	1.21%	-20.25%	7.14%	-13.16%	-4.27%	-	-
Horiz. %	83.01%	71.89%	71.03%	89.07%	83.13%	95.73%	100.00%	-
Tax	-3,453	-2,910	-2,363	-2,730	-1,245	-1,656	-1,702	60.19%
YoY %	-18.66%	-23.15%	13.44%	-119.28%	24.82%	2.70%	-	-
Horiz. %	202.88%	170.98%	138.84%	160.40%	73.15%	97.30%	100.00%	-
NP	2,826	2,528	3,010	4,007	5,043	5,585	5,862	-38.49%
YoY %	11.79%	-16.01%	-24.88%	-20.54%	-9.70%	-4.73%	-	-
Horiz. %	48.21%	43.13%	51.35%	68.36%	86.03%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,826	2,528	3,010	4,007	5,043	5,585	5,862	-38.49%
YoY %	11.79%	-16.01%	-24.88%	-20.54%	-9.70%	-4.73%	-	-
Horiz. %	48.21%	43.13%	51.35%	68.36%	86.03%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.99%	53.51%	43.98%	40.52%	19.80%	22.87%	22.50%	-
YoY %	2.77%	21.67%	8.54%	104.65%	-13.42%	1.64%	-	-
Horiz. %	244.40%	237.82%	195.47%	180.09%	88.00%	101.64%	100.00%	-
Total Cost	280,644	276,245	266,210	261,002	250,331	236,996	229,271	14.41%
YoY %	1.59%	3.77%	2.00%	4.26%	5.63%	3.37%	-	-
Horiz. %	122.41%	120.49%	116.11%	113.84%	109.19%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,495	139,083	138,930	138,010	136,284	138,218	123,293	8.05%
YoY %	-0.42%	0.11%	0.67%	1.27%	-1.40%	12.11%	-	-
Horiz. %	112.33%	112.81%	112.68%	111.94%	110.54%	112.11%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	2,509	2,805	2,805	2,805	1,690	1,690	1,690	30.10%
YoY %	-10.55%	0.00%	0.00%	65.98%	0.00%	0.00%	-	-
Horiz. %	148.46%	165.98%	165.98%	165.98%	100.00%	100.00%	100.00%	-
Div Payout %	88.79%	110.99%	93.22%	70.02%	33.53%	30.27%	28.84%	-
YoY %	-20.00%	19.06%	33.13%	108.83%	10.77%	4.96%	-	-
Horiz. %	307.87%	384.85%	323.23%	242.79%	116.26%	104.96%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	138,495	139,083	138,930	138,010	136,284	138,218	123,293	8.05%
YoY %	-0.42%	0.11%	0.67%	1.27%	-1.40%	12.11%	-	-
Horiz. %	112.33%	112.81%	112.68%	111.94%	110.54%	112.11%	100.00%	-
NOSH	62,727	62,582	62,972	62,692	62,352	62,587	56,422	7.31%
YoY %	0.23%	-0.62%	0.45%	0.55%	-0.38%	10.93%	-	-
Horiz. %	111.17%	110.92%	111.61%	111.11%	110.51%	110.93%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	1.00%	0.91%	1.12%	1.51%	1.97%	2.30%	2.49%	-
YoY %	9.89%	-18.75%	-25.83%	-23.35%	-14.35%	-7.63%	-	-
Horiz. %	40.16%	36.55%	44.98%	60.64%	79.12%	92.37%	100.00%	-
ROE	2.04%	1.82%	2.17%	2.90%	3.70%	4.04%	4.75%	-
YoY %	12.09%	-16.13%	-25.17%	-21.62%	-8.42%	-14.95%	-	-
Horiz. %	42.95%	38.32%	45.68%	61.05%	77.89%	85.05%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	451.91	445.45	427.52	422.71	409.56	387.59	416.74	5.54%
YoY %	1.45%	4.19%	1.14%	3.21%	5.67%	-6.99%	-	-
Horiz. %	108.44%	106.89%	102.59%	101.43%	98.28%	93.01%	100.00%	-
EPS	4.51	4.04	4.78	6.39	8.09	8.92	10.39	-42.64%
YoY %	11.63%	-15.48%	-25.20%	-21.01%	-9.30%	-14.15%	-	-
Horiz. %	43.41%	38.88%	46.01%	61.50%	77.86%	85.85%	100.00%	-
DPS	4.00	4.50	4.50	4.48	2.71	2.70	3.00	21.12%
YoY %	-11.11%	0.00%	0.45%	65.31%	0.37%	-10.00%	-	-
Horiz. %	133.33%	150.00%	150.00%	149.33%	90.33%	90.00%	100.00%	-
NAPS	2.2079	2.2224	2.2062	2.2014	2.1857	2.2084	2.1852	0.69%
YoY %	-0.65%	0.73%	0.22%	0.72%	-1.03%	1.06%	-	-
Horiz. %	101.04%	101.70%	100.96%	100.74%	100.02%	101.06%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 62,692
RPS	147.95	145.49	140.51	138.31	133.28	126.61	122.72	13.26%
YoY %	1.69%	3.54%	1.59%	3.77%	5.27%	3.17%	-	-
Horiz. %	120.56%	118.55%	114.50%	112.70%	108.60%	103.17%	100.00%	-
EPS	1.47	1.32	1.57	2.09	2.63	2.91	3.06	-38.63%
YoY %	11.36%	-15.92%	-24.88%	-20.53%	-9.62%	-4.90%	-	-
Horiz. %	48.04%	43.14%	51.31%	68.30%	85.95%	95.10%	100.00%	-
DPS	1.31	1.46	1.46	1.46	0.88	0.88	0.88	30.34%
YoY %	-10.27%	0.00%	0.00%	65.91%	0.00%	0.00%	-	-
Horiz. %	148.86%	165.91%	165.91%	165.91%	100.00%	100.00%	100.00%	-
NAPS	0.7228	0.7259	0.7251	0.7203	0.7113	0.7214	0.6435	8.04%
YoY %	-0.43%	0.11%	0.67%	1.27%	-1.40%	12.11%	-	-
Horiz. %	112.32%	112.80%	112.68%	111.93%	110.54%	112.11%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	0.77	0.69	0.62	0.70	0.77	0.82	0.87	-
P/RPS	0.17	0.15	0.15	0.17	0.19	0.21	0.21	-13.12%
YoY %	13.33%	0.00%	-11.76%	-10.53%	-9.52%	0.00%	-	-
Horiz. %	80.95%	71.43%	71.43%	80.95%	90.48%	100.00%	100.00%	-
P/EPS	17.09	17.08	12.97	10.95	9.52	9.19	8.37	60.87%
YoY %	0.06%	31.69%	18.45%	15.02%	3.59%	9.80%	-	-
Horiz. %	204.18%	204.06%	154.96%	130.82%	113.74%	109.80%	100.00%	-
EY	5.85	5.85	7.71	9.13	10.50	10.88	11.94	-37.82%
YoY %	0.00%	-24.12%	-15.55%	-13.05%	-3.49%	-8.88%	-	-
Horiz. %	48.99%	48.99%	64.57%	76.47%	87.94%	91.12%	100.00%	-
DY	5.19	6.52	7.26	6.39	3.52	3.29	3.44	31.51%
YoY %	-20.40%	-10.19%	13.62%	81.53%	6.99%	-4.36%	-	-
Horiz. %	150.87%	189.53%	211.05%	185.76%	102.33%	95.64%	100.00%	-
P/NAPS	0.35	0.31	0.28	0.32	0.35	0.37	0.40	-8.50%
YoY %	12.90%	10.71%	-12.50%	-8.57%	-5.41%	-7.50%	-	-
Horiz. %	87.50%	77.50%	70.00%	80.00%	87.50%	92.50%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	13/11/03	28/08/03	29/05/03	27/02/03	27/11/02	15/08/02	24/05/02	-
Price	0.81	0.74	0.65	0.57	0.66	0.82	0.85	-
P/RPS	0.18	0.17	0.15	0.13	0.16	0.21	0.20	-6.77%
YoY %	5.88%	13.33%	15.38%	-18.75%	-23.81%	5.00%	-	-
Horiz. %	90.00%	85.00%	75.00%	65.00%	80.00%	105.00%	100.00%	-
P/EPS	17.98	18.32	13.60	8.92	8.16	9.19	8.18	68.97%
YoY %	-1.86%	34.71%	52.47%	9.31%	-11.21%	12.35%	-	-
Horiz. %	219.80%	223.96%	166.26%	109.05%	99.76%	112.35%	100.00%	-
EY	5.56	5.46	7.35	11.21	12.25	10.88	12.22	-40.81%
YoY %	1.83%	-25.71%	-34.43%	-8.49%	12.59%	-10.97%	-	-
Horiz. %	45.50%	44.68%	60.15%	91.73%	100.25%	89.03%	100.00%	-
DY	4.94	6.08	6.92	7.85	4.11	3.29	3.53	25.08%
YoY %	-18.75%	-12.14%	-11.85%	91.00%	24.92%	-6.80%	-	-
Horiz. %	139.94%	172.24%	196.03%	222.38%	116.43%	93.20%	100.00%	-
P/NAPS	0.37	0.33	0.29	0.26	0.30	0.37	0.39	-3.44%
YoY %	12.12%	13.79%	11.54%	-13.33%	-18.92%	-5.13%	-	-
Horiz. %	94.87%	84.62%	74.36%	66.67%	76.92%	94.87%	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