[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.14%
YoY- -27.05%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 711,804 701,148 767,650 821,656 853,376 845,728 757,721 -4.08%
PBT 21,410 19,340 21,456 19,278 21,474 21,104 31,833 -23.25%
Tax -5,226 -5,220 -2,155 -4,578 -4,932 -4,796 -7,400 -20.71%
NP 16,184 14,120 19,301 14,700 16,542 16,308 24,433 -24.03%
-
NP to SH 16,184 14,120 19,301 14,700 16,542 16,308 24,433 -24.03%
-
Tax Rate 24.41% 26.99% 10.04% 23.75% 22.97% 22.73% 23.25% -
Total Cost 695,620 687,028 748,349 806,956 836,834 829,420 733,288 -3.45%
-
Net Worth 278,147 272,828 269,880 261,422 260,808 257,255 253,299 6.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,390 - - - 4,388 -
Div Payout % - - 22.75% - - - 17.96% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 278,147 272,828 269,880 261,422 260,808 257,255 253,299 6.44%
NOSH 175,531 175,621 175,623 175,557 175,605 175,732 175,524 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.27% 2.01% 2.51% 1.79% 1.94% 1.93% 3.22% -
ROE 5.82% 5.18% 7.15% 5.62% 6.34% 6.34% 9.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 405.51 399.24 437.10 468.03 485.96 481.26 431.69 -4.08%
EPS 9.22 8.04 10.99 8.37 9.42 9.28 13.92 -24.03%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.5846 1.5535 1.5367 1.4891 1.4852 1.4639 1.4431 6.44%
Adjusted Per Share Value based on latest NOSH - 175,414
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 371.50 365.94 400.64 428.83 445.38 441.39 395.46 -4.08%
EPS 8.45 7.37 10.07 7.67 8.63 8.51 12.75 -24.00%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.29 -
NAPS 1.4517 1.4239 1.4085 1.3644 1.3612 1.3426 1.322 6.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.84 0.85 0.84 0.85 1.00 0.97 0.92 -
P/RPS 0.21 0.21 0.19 0.18 0.21 0.20 0.21 0.00%
P/EPS 9.11 10.57 7.64 10.15 10.62 10.45 6.61 23.86%
EY 10.98 9.46 13.08 9.85 9.42 9.57 15.13 -19.25%
DY 0.00 0.00 2.98 0.00 0.00 0.00 2.72 -
P/NAPS 0.53 0.55 0.55 0.57 0.67 0.66 0.64 -11.82%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 23/11/11 23/08/11 26/05/11 24/02/11 -
Price 0.87 0.81 0.86 0.85 0.88 1.05 0.95 -
P/RPS 0.21 0.20 0.20 0.18 0.18 0.22 0.22 -3.05%
P/EPS 9.44 10.07 7.83 10.15 9.34 11.31 6.82 24.22%
EY 10.60 9.93 12.78 9.85 10.70 8.84 14.65 -19.42%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.63 -
P/NAPS 0.55 0.52 0.56 0.57 0.59 0.72 0.66 -11.45%

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