[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.65%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 760,444 765,424 703,043 694,662 690,988 672,244 694,147 6.28%
PBT 27,250 28,172 26,714 23,993 23,428 22,316 22,821 12.58%
Tax -7,148 -6,568 -6,567 -5,916 -6,318 -6,168 -5,422 20.29%
NP 20,102 21,604 20,147 18,077 17,110 16,148 17,399 10.13%
-
NP to SH 20,102 21,604 20,147 18,077 17,110 16,148 17,399 10.13%
-
Tax Rate 26.23% 23.31% 24.58% 24.66% 26.97% 27.64% 23.76% -
Total Cost 740,342 743,820 682,896 676,585 673,878 656,096 676,748 6.18%
-
Net Worth 225,949 221,196 216,374 192,169 190,442 186,128 181,534 15.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,135 - - - 3,134 -
Div Payout % - - 15.56% - - - 18.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 225,949 221,196 216,374 192,169 190,442 186,128 181,534 15.75%
NOSH 62,701 62,729 62,704 62,710 62,719 62,686 62,695 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.64% 2.82% 2.87% 2.60% 2.48% 2.40% 2.51% -
ROE 8.90% 9.77% 9.31% 9.41% 8.98% 8.68% 9.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,212.81 1,220.20 1,121.20 1,107.73 1,101.70 1,072.39 1,107.17 6.28%
EPS 32.06 34.44 32.13 28.83 27.28 25.76 27.75 10.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.6036 3.5262 3.4507 3.0644 3.0364 2.9692 2.8955 15.74%
Adjusted Per Share Value based on latest NOSH - 62,694
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 396.88 399.48 366.92 362.55 360.63 350.85 362.28 6.28%
EPS 10.49 11.28 10.51 9.43 8.93 8.43 9.08 10.13%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.64 -
NAPS 1.1793 1.1544 1.1293 1.003 0.9939 0.9714 0.9474 15.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.54 1.13 0.69 0.71 0.66 0.52 0.49 -
P/RPS 0.13 0.09 0.06 0.06 0.06 0.05 0.04 119.88%
P/EPS 4.80 3.28 2.15 2.46 2.42 2.02 1.77 94.82%
EY 20.82 30.48 46.57 40.60 41.33 49.54 56.64 -48.77%
DY 0.00 0.00 7.25 0.00 0.00 0.00 10.20 -
P/NAPS 0.43 0.32 0.20 0.23 0.22 0.18 0.17 85.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 27/05/09 27/02/09 -
Price 1.62 1.37 0.86 0.67 0.70 0.61 0.50 -
P/RPS 0.13 0.11 0.08 0.06 0.06 0.06 0.05 89.41%
P/EPS 5.05 3.98 2.68 2.32 2.57 2.37 1.80 99.29%
EY 19.79 25.14 37.36 43.02 38.97 42.23 55.50 -49.81%
DY 0.00 0.00 5.81 0.00 0.00 0.00 10.00 -
P/NAPS 0.45 0.39 0.25 0.22 0.23 0.21 0.17 91.69%

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