[YEELEE] QoQ Annualized Quarter 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- 10.94%
YoY- 106.88%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 705,862 599,104 507,902 506,849 503,048 488,136 423,346 40.65%
PBT 28,070 26,248 13,132 11,356 9,624 7,876 5,464 198.02%
Tax -7,916 -6,184 -2,819 -2,338 -1,496 -1,668 -2,161 137.81%
NP 20,154 20,064 10,313 9,017 8,128 6,208 3,303 234.28%
-
NP to SH 20,154 20,064 10,313 9,017 8,128 6,208 3,303 234.28%
-
Tax Rate 28.20% 23.56% 21.47% 20.59% 15.54% 21.18% 39.55% -
Total Cost 685,708 579,040 497,589 497,832 494,920 481,928 420,043 38.68%
-
Net Worth 176,037 170,844 166,036 161,566 160,747 157,890 156,682 8.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,507 - - - 1,880 -
Div Payout % - - 24.32% - - - 56.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,037 170,844 166,036 161,566 160,747 157,890 156,682 8.08%
NOSH 62,706 62,700 62,693 62,678 62,716 62,580 62,675 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.86% 3.35% 2.03% 1.78% 1.62% 1.27% 0.78% -
ROE 11.45% 11.74% 6.21% 5.58% 5.06% 3.93% 2.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,125.65 955.51 810.14 808.65 802.10 780.01 675.46 40.60%
EPS 32.14 32.00 16.45 14.39 12.96 9.92 5.27 234.17%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.8073 2.7248 2.6484 2.5777 2.5631 2.523 2.4999 8.04%
Adjusted Per Share Value based on latest NOSH - 62,767
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 368.40 312.68 265.08 264.53 262.55 254.76 220.95 40.65%
EPS 10.52 10.47 5.38 4.71 4.24 3.24 1.72 234.81%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 0.98 -
NAPS 0.9188 0.8917 0.8666 0.8432 0.839 0.824 0.8177 8.08%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.55 0.55 0.51 0.51 0.50 0.50 -
P/RPS 0.05 0.06 0.07 0.06 0.06 0.06 0.07 -20.11%
P/EPS 1.62 1.72 3.34 3.54 3.94 5.04 9.49 -69.26%
EY 61.81 58.18 29.91 28.21 25.41 19.84 10.54 225.54%
DY 0.00 0.00 7.27 0.00 0.00 0.00 6.00 -
P/NAPS 0.19 0.20 0.21 0.20 0.20 0.20 0.20 -3.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 30/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.52 0.53 0.55 0.52 0.51 0.50 0.54 -
P/RPS 0.05 0.06 0.07 0.06 0.06 0.06 0.08 -26.92%
P/EPS 1.62 1.66 3.34 3.61 3.94 5.04 10.25 -70.80%
EY 61.81 60.38 29.91 27.67 25.41 19.84 9.76 242.68%
DY 0.00 0.00 7.27 0.00 0.00 0.00 5.56 -
P/NAPS 0.19 0.19 0.21 0.20 0.20 0.20 0.22 -9.31%

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