[YEELEE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -23.25%
YoY- -45.87%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 423,346 371,617 361,854 280,337 265,009 230,463 253,889 8.89%
PBT 5,464 5,294 6,749 5,820 6,737 8,350 10,266 -9.97%
Tax -2,161 -921 -2,981 -3,651 -2,730 -1,935 -3,779 -8.89%
NP 3,303 4,373 3,768 2,169 4,007 6,415 6,487 -10.63%
-
NP to SH 3,303 4,372 3,768 2,169 4,007 6,415 6,487 -10.63%
-
Tax Rate 39.55% 17.40% 44.17% 62.73% 40.52% 23.17% 36.81% -
Total Cost 420,043 367,244 358,086 278,168 261,002 224,048 247,402 9.21%
-
Net Worth 169,993 155,596 144,224 125,925 138,010 139,925 133,322 4.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,039 1,885 1,228 2,509 2,805 1,690 2,628 -4.13%
Div Payout % 61.76% 43.13% 32.61% 115.68% 70.02% 26.36% 40.52% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 169,993 155,596 144,224 125,925 138,010 139,925 133,322 4.13%
NOSH 67,999 62,857 62,499 62,962 62,692 37,570 37,549 10.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.78% 1.18% 1.04% 0.77% 1.51% 2.78% 2.56% -
ROE 1.94% 2.81% 2.61% 1.72% 2.90% 4.58% 4.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 622.57 591.21 578.97 445.24 422.71 613.41 676.15 -1.36%
EPS 4.86 6.96 6.03 3.44 6.39 17.07 17.28 -19.04%
DPS 3.00 3.00 2.00 4.00 4.48 4.50 7.00 -13.16%
NAPS 2.4999 2.4754 2.3076 2.00 2.2014 3.7243 3.5506 -5.67%
Adjusted Per Share Value based on latest NOSH - 62,962
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 220.95 193.95 188.85 146.31 138.31 120.28 132.51 8.89%
EPS 1.72 2.28 1.97 1.13 2.09 3.35 3.39 -10.68%
DPS 1.06 0.98 0.64 1.31 1.46 0.88 1.37 -4.18%
NAPS 0.8872 0.8121 0.7527 0.6572 0.7203 0.7303 0.6958 4.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.52 0.61 0.79 0.70 1.54 1.40 -
P/RPS 0.08 0.09 0.11 0.18 0.17 0.25 0.21 -14.85%
P/EPS 10.29 7.48 10.12 22.93 10.95 9.02 8.10 4.06%
EY 9.71 13.38 9.88 4.36 9.13 11.09 12.34 -3.91%
DY 6.00 5.77 3.28 5.06 6.39 2.92 5.00 3.08%
P/NAPS 0.20 0.21 0.26 0.40 0.32 0.41 0.39 -10.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 26/02/04 27/02/03 27/02/02 26/02/01 -
Price 0.54 0.50 0.60 0.76 0.57 1.54 1.35 -
P/RPS 0.09 0.08 0.10 0.17 0.13 0.25 0.20 -12.45%
P/EPS 11.12 7.19 9.95 22.06 8.92 9.02 7.81 6.06%
EY 9.00 13.91 10.05 4.53 11.21 11.09 12.80 -5.69%
DY 5.56 6.00 3.33 5.26 7.85 2.92 5.19 1.15%
P/NAPS 0.22 0.20 0.26 0.38 0.26 0.41 0.38 -8.70%

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