[YEELEE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.09%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 678,915 498,026 394,781 369,860 342,377 283,470 255,374 17.68%
PBT 23,465 9,865 5,242 5,198 7,206 6,279 6,288 24.51%
Tax -6,779 -3,068 -1,181 -1,042 -3,850 -3,453 -1,245 32.60%
NP 16,686 6,797 4,061 4,156 3,356 2,826 5,043 22.04%
-
NP to SH 16,686 6,797 4,061 4,155 3,356 2,826 5,043 22.04%
-
Tax Rate 28.89% 31.10% 22.53% 20.05% 53.43% 54.99% 19.80% -
Total Cost 662,229 491,229 390,720 365,704 339,021 280,644 250,331 17.58%
-
Net Worth 177,070 161,795 156,533 147,082 132,169 138,495 136,284 4.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,508 2,039 1,885 - 1,228 2,509 1,690 6.79%
Div Payout % 15.04% 30.01% 46.43% - 36.61% 88.79% 33.53% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 177,070 161,795 156,533 147,082 132,169 138,495 136,284 4.45%
NOSH 62,684 62,767 62,638 62,796 61,428 62,727 62,352 0.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.46% 1.36% 1.03% 1.12% 0.98% 1.00% 1.97% -
ROE 9.42% 4.20% 2.59% 2.82% 2.54% 2.04% 3.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,083.07 793.45 630.25 588.98 557.36 451.91 409.56 17.57%
EPS 26.62 10.83 6.48 6.62 5.46 4.51 8.09 21.93%
DPS 4.00 3.25 3.00 0.00 2.00 4.00 2.71 6.69%
NAPS 2.8248 2.5777 2.499 2.3422 2.1516 2.2079 2.1857 4.36%
Adjusted Per Share Value based on latest NOSH - 62,796
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 354.33 259.92 206.04 193.03 178.69 147.95 133.28 17.68%
EPS 8.71 3.55 2.12 2.17 1.75 1.47 2.63 22.06%
DPS 1.31 1.06 0.98 0.00 0.64 1.31 0.88 6.84%
NAPS 0.9241 0.8444 0.817 0.7676 0.6898 0.7228 0.7113 4.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.51 0.50 0.56 0.65 0.77 0.77 -
P/RPS 0.05 0.06 0.08 0.10 0.12 0.17 0.19 -19.93%
P/EPS 1.88 4.71 7.71 8.46 11.90 17.09 9.52 -23.67%
EY 53.24 21.23 12.97 11.82 8.41 5.85 10.50 31.03%
DY 8.00 6.37 6.00 0.00 3.08 5.19 3.52 14.64%
P/NAPS 0.18 0.20 0.20 0.24 0.30 0.35 0.35 -10.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 30/11/07 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 -
Price 0.50 0.52 0.50 0.55 0.62 0.81 0.66 -
P/RPS 0.05 0.07 0.08 0.09 0.11 0.18 0.16 -17.60%
P/EPS 1.88 4.80 7.71 8.31 11.35 17.98 8.16 -21.68%
EY 53.24 20.82 12.97 12.03 8.81 5.56 12.25 27.71%
DY 8.00 6.25 6.00 0.00 3.23 4.94 4.11 11.72%
P/NAPS 0.18 0.20 0.20 0.23 0.29 0.37 0.30 -8.15%

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