[YEELEE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 33.59%
YoY- 283.87%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,147 678,915 609,309 535,644 507,902 498,026 484,983 26.86%
PBT 22,820 23,465 22,355 17,725 13,132 9,865 8,034 99.93%
Tax -5,422 -6,779 -6,029 -3,948 -2,819 -3,068 -2,464 68.77%
NP 17,398 16,686 16,326 13,777 10,313 6,797 5,570 112.94%
-
NP to SH 17,398 16,686 16,326 13,777 10,313 6,797 5,570 112.94%
-
Tax Rate 23.76% 28.89% 26.97% 22.27% 21.47% 31.10% 30.67% -
Total Cost 676,749 662,229 592,983 521,867 497,589 491,229 479,413 25.70%
-
Net Worth 181,479 177,070 176,056 170,844 166,109 161,795 160,561 8.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,133 2,508 2,508 2,508 2,508 2,039 2,039 32.98%
Div Payout % 18.01% 15.04% 15.37% 18.21% 24.33% 30.01% 36.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 181,479 177,070 176,056 170,844 166,109 161,795 160,561 8.46%
NOSH 62,676 62,684 62,713 62,700 62,720 62,767 62,643 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.51% 2.46% 2.68% 2.57% 2.03% 1.36% 1.15% -
ROE 9.59% 9.42% 9.27% 8.06% 6.21% 4.20% 3.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,107.51 1,083.07 971.57 854.30 809.78 793.45 774.20 26.82%
EPS 27.76 26.62 26.03 21.97 16.44 10.83 8.89 112.90%
DPS 5.00 4.00 4.00 4.00 4.00 3.25 3.26 32.82%
NAPS 2.8955 2.8248 2.8073 2.7248 2.6484 2.5777 2.5631 8.42%
Adjusted Per Share Value based on latest NOSH - 62,700
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 362.28 354.33 318.00 279.56 265.08 259.92 253.12 26.86%
EPS 9.08 8.71 8.52 7.19 5.38 3.55 2.91 112.79%
DPS 1.64 1.31 1.31 1.31 1.31 1.06 1.06 33.59%
NAPS 0.9472 0.9241 0.9189 0.8917 0.8669 0.8444 0.838 8.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.49 0.50 0.52 0.55 0.55 0.51 0.51 -
P/RPS 0.04 0.05 0.05 0.06 0.07 0.06 0.07 -31.02%
P/EPS 1.77 1.88 2.00 2.50 3.34 4.71 5.74 -54.19%
EY 56.65 53.24 50.06 39.95 29.90 21.23 17.43 118.63%
DY 10.20 8.00 7.69 7.27 7.27 6.37 6.39 36.39%
P/NAPS 0.17 0.18 0.19 0.20 0.21 0.20 0.20 -10.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 18/11/08 28/08/08 29/05/08 28/02/08 30/11/07 28/08/07 -
Price 0.50 0.50 0.52 0.53 0.55 0.52 0.51 -
P/RPS 0.05 0.05 0.05 0.06 0.07 0.07 0.07 -20.01%
P/EPS 1.80 1.88 2.00 2.41 3.34 4.80 5.74 -53.68%
EY 55.52 53.24 50.06 41.46 29.90 20.82 17.43 115.72%
DY 10.00 8.00 7.69 7.55 7.27 6.25 6.39 34.60%
P/NAPS 0.17 0.18 0.19 0.19 0.21 0.20 0.20 -10.22%

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