[YEELEE] YoY TTM Result on 31-Mar-2003 [#1]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

29-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- -24.88%

YoY- -48.65%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	373,172	367,632	299,773	269,220	235,133	252,525	201,813	10.78%
YoY %	1.51%	22.64%	11.35%	14.50%	-6.89%	25.13%	-	-
Horiz. %	184.91%	182.16%	148.54%	133.40%	116.51%	125.13%	100.00%	-
PBT	4,645	5,433	8,734	5,373	7,564	9,766	9,269	-10.87%
YoY %	-14.50%	-37.79%	62.55%	-28.97%	-22.55%	5.36%	-	-
Horiz. %	50.11%	58.61%	94.23%	57.97%	81.61%	105.36%	100.00%	-
Tax	-335	-2,672	-4,462	-2,363	-1,702	-3,586	-989	-16.50%
YoY %	87.46%	40.12%	-88.83%	-38.84%	52.54%	-262.59%	-	-
Horiz. %	33.87%	270.17%	451.16%	238.93%	172.09%	362.59%	100.00%	-
NP	4,310	2,761	4,272	3,010	5,862	6,180	8,280	-10.30%
YoY %	56.10%	-35.37%	41.93%	-48.65%	-5.15%	-25.36%	-	-
Horiz. %	52.05%	33.35%	51.59%	36.35%	70.80%	74.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,310	2,760	4,272	3,010	5,862	6,180	8,280	-10.30%
YoY %	56.16%	-35.39%	41.93%	-48.65%	-5.15%	-25.36%	-	-
Horiz. %	52.05%	33.33%	51.59%	36.35%	70.80%	74.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.21%	49.18%	51.09%	43.98%	22.50%	36.72%	10.67%	-
YoY %	-85.34%	-3.74%	16.17%	95.47%	-38.73%	244.14%	-	-
Horiz. %	67.57%	460.92%	478.82%	412.18%	210.87%	344.14%	100.00%	-
Total Cost	368,862	364,871	295,501	266,210	229,271	246,345	193,533	11.34%
YoY %	1.09%	23.48%	11.00%	16.11%	-6.93%	27.29%	-	-
Horiz. %	190.59%	188.53%	152.69%	137.55%	118.47%	127.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,319	146,054	134,373	138,930	123,293	135,087	130,876	3.00%
YoY %	7.03%	8.69%	-3.28%	12.68%	-8.73%	3.22%	-	-
Horiz. %	119.44%	111.60%	102.67%	106.15%	94.21%	103.22%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	1,885	1,228	2,509	2,805	1,690	2,628	2,630	-5.39%
YoY %	53.50%	-51.06%	-10.55%	65.98%	-35.69%	-0.08%	-	-
Horiz. %	71.67%	46.69%	95.40%	106.65%	64.26%	99.92%	100.00%	-
Div Payout %	43.75%	44.51%	58.73%	93.22%	28.84%	42.53%	31.76%	-
YoY %	-1.71%	-24.21%	-37.00%	223.23%	-32.19%	33.91%	-	-
Horiz. %	137.75%	140.14%	184.92%	293.51%	90.81%	133.91%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	156,319	146,054	134,373	138,930	123,293	135,087	130,876	3.00%
YoY %	7.03%	8.69%	-3.28%	12.68%	-8.73%	3.22%	-	-
Horiz. %	119.44%	111.60%	102.67%	106.15%	94.21%	103.22%	100.00%	-
NOSH	62,673	62,641	62,627	62,972	56,422	37,536	37,589	8.88%
YoY %	0.05%	0.02%	-0.55%	11.61%	50.31%	-0.14%	-	-
Horiz. %	166.73%	166.65%	166.61%	167.53%	150.10%	99.86%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	1.15%	0.75%	1.43%	1.12%	2.49%	2.45%	4.10%	-
YoY %	53.33%	-47.55%	27.68%	-55.02%	1.63%	-40.24%	-	-
Horiz. %	28.05%	18.29%	34.88%	27.32%	60.73%	59.76%	100.00%	-
ROE	2.76%	1.89%	3.18%	2.17%	4.75%	4.57%	6.33%	-
YoY %	46.03%	-40.57%	46.54%	-54.32%	3.94%	-27.80%	-	-
Horiz. %	43.60%	29.86%	50.24%	34.28%	75.04%	72.20%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	595.42	586.88	478.66	427.52	416.74	672.74	536.88	1.73%
YoY %	1.46%	22.61%	11.96%	2.59%	-38.05%	25.31%	-	-
Horiz. %	110.90%	109.31%	89.16%	79.63%	77.62%	125.31%	100.00%	-
EPS	6.88	4.41	6.82	4.78	10.39	16.46	22.03	-17.62%
YoY %	56.01%	-35.34%	42.68%	-53.99%	-36.88%	-25.28%	-	-
Horiz. %	31.23%	20.02%	30.96%	21.70%	47.16%	74.72%	100.00%	-
DPS	3.00	2.00	4.00	4.50	3.00	7.00	7.00	-13.16%
YoY %	50.00%	-50.00%	-11.11%	50.00%	-57.14%	0.00%	-	-
Horiz. %	42.86%	28.57%	57.14%	64.29%	42.86%	100.00%	100.00%	-
NAPS	2.4942	2.3316	2.1456	2.2062	2.1852	3.5988	3.4817	-5.40%
YoY %	6.97%	8.67%	-2.75%	0.96%	-39.28%	3.36%	-	-
Horiz. %	71.64%	66.97%	61.63%	63.37%	62.76%	103.36%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 62,972
RPS	194.76	191.87	156.45	140.51	122.72	131.80	105.33	10.78%
YoY %	1.51%	22.64%	11.34%	14.50%	-6.89%	25.13%	-	-
Horiz. %	184.90%	182.16%	148.53%	133.40%	116.51%	125.13%	100.00%	-
EPS	2.25	1.44	2.23	1.57	3.06	3.23	4.32	-10.29%
YoY %	56.25%	-35.43%	42.04%	-48.69%	-5.26%	-25.23%	-	-
Horiz. %	52.08%	33.33%	51.62%	36.34%	70.83%	74.77%	100.00%	-
DPS	0.98	0.64	1.31	1.46	0.88	1.37	1.37	-5.42%
YoY %	53.12%	-51.15%	-10.27%	65.91%	-35.77%	0.00%	-	-
Horiz. %	71.53%	46.72%	95.62%	106.57%	64.23%	100.00%	100.00%	-
NAPS	0.8158	0.7623	0.7013	0.7251	0.6435	0.705	0.6831	3.00%
YoY %	7.02%	8.70%	-3.28%	12.68%	-8.72%	3.21%	-	-
Horiz. %	119.43%	111.59%	102.66%	106.15%	94.20%	103.21%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.52	0.59	0.77	0.62	0.87	1.22	2.04	-
P/RPS	0.09	0.10	0.16	0.15	0.21	0.18	0.38	-21.33%
YoY %	-10.00%	-37.50%	6.67%	-28.57%	16.67%	-52.63%	-	-
Horiz. %	23.68%	26.32%	42.11%	39.47%	55.26%	47.37%	100.00%	-
P/EPS	7.56	13.39	11.29	12.97	8.37	7.41	9.26	-3.32%
YoY %	-43.54%	18.60%	-12.95%	54.96%	12.96%	-19.98%	-	-
Horiz. %	81.64%	144.60%	121.92%	140.06%	90.39%	80.02%	100.00%	-
EY	13.22	7.47	8.86	7.71	11.94	13.49	10.80	3.42%
YoY %	76.97%	-15.69%	14.92%	-35.43%	-11.49%	24.91%	-	-
Horiz. %	122.41%	69.17%	82.04%	71.39%	110.56%	124.91%	100.00%	-
DY	5.77	3.39	5.19	7.26	3.44	5.74	3.43	9.05%
YoY %	70.21%	-34.68%	-28.51%	111.05%	-40.07%	67.35%	-	-
Horiz. %	168.22%	98.83%	151.31%	211.66%	100.29%	167.35%	100.00%	-
P/NAPS	0.21	0.25	0.36	0.28	0.40	0.34	0.59	-15.80%
YoY %	-16.00%	-30.56%	28.57%	-30.00%	17.65%	-42.37%	-	-
Horiz. %	35.59%	42.37%	61.02%	47.46%	67.80%	57.63%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	24/05/05	20/05/04	29/05/03	24/05/02	29/05/01	-	-
Price	0.49	0.59	0.70	0.65	0.85	1.21	0.00	-
P/RPS	0.08	0.10	0.15	0.15	0.20	0.18	0.00	-
YoY %	-20.00%	-33.33%	0.00%	-25.00%	11.11%	0.00%	-	-
Horiz. %	44.44%	55.56%	83.33%	83.33%	111.11%	100.00%	-	-
P/EPS	7.13	13.39	10.26	13.60	8.18	7.35	0.00	-
YoY %	-46.75%	30.51%	-24.56%	66.26%	11.29%	0.00%	-	-
Horiz. %	97.01%	182.18%	139.59%	185.03%	111.29%	100.00%	-	-
EY	14.03	7.47	9.74	7.35	12.22	13.61	0.00	-
YoY %	87.82%	-23.31%	32.52%	-39.85%	-10.21%	0.00%	-	-
Horiz. %	103.09%	54.89%	71.57%	54.00%	89.79%	100.00%	-	-
DY	6.12	3.39	5.71	6.92	3.53	5.79	0.00	-
YoY %	80.53%	-40.63%	-17.49%	96.03%	-39.03%	0.00%	-	-
Horiz. %	105.70%	58.55%	98.62%	119.52%	60.97%	100.00%	-	-
P/NAPS	0.20	0.25	0.33	0.29	0.39	0.34	0.00	-
YoY %	-20.00%	-24.24%	13.79%	-25.64%	14.71%	0.00%	-	-
Horiz. %	58.82%	73.53%	97.06%	85.29%	114.71%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos