[YEELEE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.67%
YoY- -24.45%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 498,026 484,983 452,890 423,346 394,781 379,589 373,172 21.19%
PBT 9,865 8,034 5,961 5,464 5,242 4,515 4,645 65.14%
Tax -3,068 -2,464 -2,372 -2,161 -1,181 -287 -335 337.14%
NP 6,797 5,570 3,589 3,303 4,061 4,228 4,310 35.44%
-
NP to SH 6,797 5,570 3,589 3,303 4,061 4,228 4,310 35.44%
-
Tax Rate 31.10% 30.67% 39.79% 39.55% 22.53% 6.36% 7.21% -
Total Cost 491,229 479,413 449,301 420,043 390,720 375,361 368,862 21.02%
-
Net Worth 161,795 160,561 157,890 169,993 156,533 156,332 156,319 2.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,039 2,039 2,039 2,039 1,885 1,885 1,885 5.36%
Div Payout % 30.01% 36.62% 56.84% 61.76% 46.43% 44.60% 43.75% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 161,795 160,561 157,890 169,993 156,533 156,332 156,319 2.31%
NOSH 62,767 62,643 62,580 67,999 62,638 62,470 62,673 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.36% 1.15% 0.79% 0.78% 1.03% 1.11% 1.15% -
ROE 4.20% 3.47% 2.27% 1.94% 2.59% 2.70% 2.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 793.45 774.20 723.69 622.57 630.25 607.63 595.42 21.07%
EPS 10.83 8.89 5.74 4.86 6.48 6.77 6.88 35.28%
DPS 3.25 3.26 3.26 3.00 3.00 3.00 3.00 5.47%
NAPS 2.5777 2.5631 2.523 2.4999 2.499 2.5025 2.4942 2.21%
Adjusted Per Share Value based on latest NOSH - 67,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 259.92 253.12 236.37 220.95 206.04 198.11 194.76 21.19%
EPS 3.55 2.91 1.87 1.72 2.12 2.21 2.25 35.49%
DPS 1.06 1.06 1.06 1.06 0.98 0.98 0.98 5.36%
NAPS 0.8444 0.838 0.824 0.8872 0.817 0.8159 0.8158 2.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.51 0.50 0.50 0.50 0.51 0.52 -
P/RPS 0.06 0.07 0.07 0.08 0.08 0.08 0.09 -23.66%
P/EPS 4.71 5.74 8.72 10.29 7.71 7.54 7.56 -27.03%
EY 21.23 17.43 11.47 9.71 12.97 13.27 13.22 37.09%
DY 6.37 6.39 6.52 6.00 6.00 5.88 5.77 6.81%
P/NAPS 0.20 0.20 0.20 0.20 0.20 0.20 0.21 -3.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 29/05/07 27/02/07 28/11/06 29/08/06 24/05/06 -
Price 0.52 0.51 0.50 0.54 0.50 0.49 0.49 -
P/RPS 0.07 0.07 0.07 0.09 0.08 0.08 0.08 -8.50%
P/EPS 4.80 5.74 8.72 11.12 7.71 7.24 7.13 -23.16%
EY 20.82 17.43 11.47 9.00 12.97 13.81 14.03 30.07%
DY 6.25 6.39 6.52 5.56 6.00 6.12 6.12 1.40%
P/NAPS 0.20 0.20 0.20 0.22 0.20 0.20 0.20 0.00%

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
Post a Comment