[YEELEE] QoQ Annualized Quarter 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- 13.53%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 354,832 340,628 280,337 282,996 277,736 262,884 265,009 21.50%
PBT 9,790 13,748 5,820 5,777 5,216 2,092 6,737 28.32%
Tax -3,662 -4,404 -3,651 -3,102 -2,860 -1,160 -2,730 21.65%
NP 6,128 9,344 2,169 2,674 2,356 932 4,007 32.77%
-
NP to SH 6,128 9,344 2,169 2,674 2,356 932 4,007 32.77%
-
Tax Rate 37.41% 32.03% 62.73% 53.70% 54.83% 55.45% 40.52% -
Total Cost 348,704 331,284 278,168 280,321 275,380 261,952 261,002 21.32%
-
Net Worth 125,440 134,373 131,738 138,407 139,254 138,930 131,339 -3.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,508 3,343 - - 2,818 -
Div Payout % - - 115.65% 125.00% - - 70.33% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,440 134,373 131,738 138,407 139,254 138,930 131,339 -3.01%
NOSH 62,720 62,627 62,708 62,687 62,659 62,972 62,629 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.73% 2.74% 0.77% 0.95% 0.85% 0.35% 1.51% -
ROE 4.89% 6.95% 1.65% 1.93% 1.69% 0.67% 3.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 565.74 543.90 447.04 451.44 443.25 417.46 423.14 21.38%
EPS 9.78 14.92 3.46 4.27 3.76 1.48 6.40 32.70%
DPS 0.00 0.00 4.00 5.33 0.00 0.00 4.50 -
NAPS 2.00 2.1456 2.1008 2.2079 2.2224 2.2062 2.0971 -3.11%
Adjusted Per Share Value based on latest NOSH - 62,727
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 185.19 177.78 146.31 147.70 144.95 137.20 138.31 21.50%
EPS 3.20 4.88 1.13 1.40 1.23 0.49 2.09 32.87%
DPS 0.00 0.00 1.31 1.74 0.00 0.00 1.47 -
NAPS 0.6547 0.7013 0.6876 0.7224 0.7268 0.7251 0.6855 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.77 0.79 0.77 0.69 0.62 0.70 -
P/RPS 0.11 0.14 0.18 0.17 0.16 0.15 0.17 -25.20%
P/EPS 6.35 5.16 22.84 18.05 18.35 41.89 10.94 -30.43%
EY 15.76 19.38 4.38 5.54 5.45 2.39 9.14 43.84%
DY 0.00 0.00 5.06 6.93 0.00 0.00 6.43 -
P/NAPS 0.31 0.36 0.38 0.35 0.31 0.28 0.33 -4.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 26/02/04 13/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.65 0.70 0.76 0.81 0.74 0.65 0.57 -
P/RPS 0.11 0.13 0.17 0.18 0.17 0.16 0.13 -10.54%
P/EPS 6.65 4.69 21.97 18.98 19.68 43.92 8.91 -17.73%
EY 15.03 21.31 4.55 5.27 5.08 2.28 11.22 21.54%
DY 0.00 0.00 5.26 6.58 0.00 0.00 7.89 -
P/NAPS 0.33 0.33 0.36 0.37 0.33 0.29 0.27 14.32%

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