[YEELEE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 11.79%
YoY- -43.96%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 394,781 369,860 342,377 283,470 255,374 233,490 261,711 7.08%
PBT 5,242 5,198 7,206 6,279 6,288 10,926 9,245 -9.01%
Tax -1,181 -1,042 -3,850 -3,453 -1,245 -3,517 -2,204 -9.87%
NP 4,061 4,156 3,356 2,826 5,043 7,409 7,041 -8.76%
-
NP to SH 4,061 4,155 3,356 2,826 5,043 7,409 7,041 -8.76%
-
Tax Rate 22.53% 20.05% 53.43% 54.99% 19.80% 32.19% 23.84% -
Total Cost 390,720 365,704 339,021 280,644 250,331 226,081 254,670 7.39%
-
Net Worth 156,533 147,082 132,169 138,495 136,284 138,201 132,597 2.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,885 - 1,228 2,509 1,690 2,628 2,630 -5.39%
Div Payout % 46.43% - 36.61% 88.79% 33.53% 35.48% 37.35% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 156,533 147,082 132,169 138,495 136,284 138,201 132,597 2.80%
NOSH 62,638 62,796 61,428 62,727 62,352 37,614 37,622 8.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.03% 1.12% 0.98% 1.00% 1.97% 3.17% 2.69% -
ROE 2.59% 2.82% 2.54% 2.04% 3.70% 5.36% 5.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 630.25 588.98 557.36 451.91 409.56 620.75 695.62 -1.63%
EPS 6.48 6.62 5.46 4.51 8.09 19.70 18.71 -16.19%
DPS 3.00 0.00 2.00 4.00 2.71 7.00 7.00 -13.16%
NAPS 2.499 2.3422 2.1516 2.2079 2.1857 3.6742 3.5244 -5.56%
Adjusted Per Share Value based on latest NOSH - 62,727
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 206.04 193.03 178.69 147.95 133.28 121.86 136.59 7.08%
EPS 2.12 2.17 1.75 1.47 2.63 3.87 3.67 -8.73%
DPS 0.98 0.00 0.64 1.31 0.88 1.37 1.37 -5.42%
NAPS 0.817 0.7676 0.6898 0.7228 0.7113 0.7213 0.692 2.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.50 0.56 0.65 0.77 0.77 1.25 1.64 -
P/RPS 0.08 0.10 0.12 0.17 0.19 0.20 0.24 -16.72%
P/EPS 7.71 8.46 11.90 17.09 9.52 6.35 8.76 -2.10%
EY 12.97 11.82 8.41 5.85 10.50 15.76 11.41 2.15%
DY 6.00 0.00 3.08 5.19 3.52 5.60 4.27 5.83%
P/NAPS 0.20 0.24 0.30 0.35 0.35 0.34 0.47 -13.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 27/11/01 28/11/00 -
Price 0.50 0.55 0.62 0.81 0.66 1.43 1.49 -
P/RPS 0.08 0.09 0.11 0.18 0.16 0.23 0.21 -14.85%
P/EPS 7.71 8.31 11.35 17.98 8.16 7.26 7.96 -0.53%
EY 12.97 12.03 8.81 5.56 12.25 13.77 12.56 0.53%
DY 6.00 0.00 3.23 4.94 4.11 4.90 4.70 4.15%
P/NAPS 0.20 0.23 0.29 0.37 0.30 0.39 0.42 -11.62%

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