[YEELEE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.03%
YoY- 67.37%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 740,448 663,994 678,915 498,026 394,781 369,860 342,377 13.71%
PBT 28,969 21,965 23,465 9,865 5,242 5,198 7,206 26.08%
Tax -7,267 -4,145 -6,779 -3,068 -1,181 -1,042 -3,850 11.16%
NP 21,702 17,820 16,686 6,797 4,061 4,156 3,356 36.47%
-
NP to SH 21,702 17,820 16,686 6,797 4,061 4,155 3,356 36.47%
-
Tax Rate 25.09% 18.87% 28.89% 31.10% 22.53% 20.05% 53.43% -
Total Cost 718,746 646,174 662,229 491,229 390,720 365,704 339,021 13.33%
-
Net Worth 227,350 192,120 177,070 161,795 156,533 147,082 132,169 9.45%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,134 3,133 2,508 2,039 1,885 - 1,228 16.89%
Div Payout % 14.44% 17.59% 15.04% 30.01% 46.43% - 36.61% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 227,350 192,120 177,070 161,795 156,533 147,082 132,169 9.45%
NOSH 175,763 62,694 62,684 62,767 62,638 62,796 61,428 19.14%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.93% 2.68% 2.46% 1.36% 1.03% 1.12% 0.98% -
ROE 9.55% 9.28% 9.42% 4.20% 2.59% 2.82% 2.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 421.27 1,059.10 1,083.07 793.45 630.25 588.98 557.36 -4.55%
EPS 12.35 28.42 26.62 10.83 6.48 6.62 5.46 14.56%
DPS 1.78 5.00 4.00 3.25 3.00 0.00 2.00 -1.92%
NAPS 1.2935 3.0644 2.8248 2.5777 2.499 2.3422 2.1516 -8.12%
Adjusted Per Share Value based on latest NOSH - 62,767
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 386.45 346.54 354.33 259.92 206.04 193.03 178.69 13.71%
EPS 11.33 9.30 8.71 3.55 2.12 2.17 1.75 36.50%
DPS 1.64 1.64 1.31 1.06 0.98 0.00 0.64 16.97%
NAPS 1.1866 1.0027 0.9241 0.8444 0.817 0.7676 0.6898 9.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.01 0.71 0.50 0.51 0.50 0.56 0.65 -
P/RPS 0.24 0.07 0.05 0.06 0.08 0.10 0.12 12.24%
P/EPS 8.18 2.50 1.88 4.71 7.71 8.46 11.90 -6.05%
EY 12.22 40.03 53.24 21.23 12.97 11.82 8.41 6.42%
DY 1.77 7.04 8.00 6.37 6.00 0.00 3.08 -8.81%
P/NAPS 0.78 0.23 0.18 0.20 0.20 0.24 0.30 17.25%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 18/11/08 30/11/07 28/11/06 23/11/05 25/11/04 -
Price 0.88 0.67 0.50 0.52 0.50 0.55 0.62 -
P/RPS 0.21 0.06 0.05 0.07 0.08 0.09 0.11 11.37%
P/EPS 7.13 2.36 1.88 4.80 7.71 8.31 11.35 -7.45%
EY 14.03 42.42 53.24 20.82 12.97 12.03 8.81 8.05%
DY 2.03 7.46 8.00 6.25 6.00 0.00 3.23 -7.44%
P/NAPS 0.68 0.22 0.18 0.20 0.20 0.23 0.29 15.25%

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