[YEELEE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 330.8%
YoY- 902.58%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 361,854 365,716 354,832 340,628 280,337 282,996 277,736 19.19%
PBT 6,749 7,625 9,790 13,748 5,820 5,777 5,216 18.64%
Tax -2,702 -2,996 -3,662 -4,404 -3,651 -3,102 -2,860 -3.70%
NP 4,047 4,629 6,128 9,344 2,169 2,674 2,356 43.19%
-
NP to SH 4,047 4,629 6,128 9,344 2,169 2,674 2,356 43.19%
-
Tax Rate 40.04% 39.29% 37.41% 32.03% 62.73% 53.70% 54.83% -
Total Cost 357,807 361,086 348,704 331,284 278,168 280,321 275,380 18.97%
-
Net Worth 144,788 134,843 125,440 134,373 131,738 138,407 139,254 2.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,254 1,671 - - 2,508 3,343 - -
Div Payout % 31.01% 36.10% - - 115.65% 125.00% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 144,788 134,843 125,440 134,373 131,738 138,407 139,254 2.61%
NOSH 62,744 62,671 62,720 62,627 62,708 62,687 62,659 0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.12% 1.27% 1.73% 2.74% 0.77% 0.95% 0.85% -
ROE 2.80% 3.43% 4.89% 6.95% 1.65% 1.93% 1.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 576.71 583.54 565.74 543.90 447.04 451.44 443.25 19.08%
EPS 6.45 7.39 9.78 14.92 3.46 4.27 3.76 43.06%
DPS 2.00 2.67 0.00 0.00 4.00 5.33 0.00 -
NAPS 2.3076 2.1516 2.00 2.1456 2.1008 2.2079 2.2224 2.52%
Adjusted Per Share Value based on latest NOSH - 62,627
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 188.85 190.87 185.19 177.78 146.31 147.70 144.95 19.19%
EPS 2.11 2.42 3.20 4.88 1.13 1.40 1.23 43.06%
DPS 0.65 0.87 0.00 0.00 1.31 1.74 0.00 -
NAPS 0.7557 0.7038 0.6547 0.7013 0.6876 0.7224 0.7268 2.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.61 0.65 0.62 0.77 0.79 0.77 0.69 -
P/RPS 0.11 0.11 0.11 0.14 0.18 0.17 0.16 -22.01%
P/EPS 9.46 8.80 6.35 5.16 22.84 18.05 18.35 -35.57%
EY 10.57 11.36 15.76 19.38 4.38 5.54 5.45 55.20%
DY 3.28 4.10 0.00 0.00 5.06 6.93 0.00 -
P/NAPS 0.26 0.30 0.31 0.36 0.38 0.35 0.31 -11.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 25/11/04 25/08/04 20/05/04 26/02/04 13/11/03 28/08/03 -
Price 0.60 0.62 0.65 0.70 0.76 0.81 0.74 -
P/RPS 0.10 0.11 0.11 0.13 0.17 0.18 0.17 -29.68%
P/EPS 9.30 8.39 6.65 4.69 21.97 18.98 19.68 -39.19%
EY 10.75 11.91 15.03 21.31 4.55 5.27 5.08 64.45%
DY 3.33 4.30 0.00 0.00 5.26 6.58 0.00 -
P/NAPS 0.26 0.29 0.33 0.33 0.36 0.37 0.33 -14.63%

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