[YEELEE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.23%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 757,721 744,536 760,444 765,424 703,043 694,662 690,988 6.32%
PBT 31,833 27,000 27,250 28,172 26,714 23,993 23,428 22.60%
Tax -7,400 -6,849 -7,148 -6,568 -6,567 -5,916 -6,318 11.08%
NP 24,433 20,150 20,102 21,604 20,147 18,077 17,110 26.72%
-
NP to SH 24,433 20,150 20,102 21,604 20,147 18,077 17,110 26.72%
-
Tax Rate 23.25% 25.37% 26.23% 23.31% 24.58% 24.66% 26.97% -
Total Cost 733,288 724,385 740,342 743,820 682,896 676,585 673,878 5.77%
-
Net Worth 253,299 227,046 225,949 221,196 216,374 192,169 190,442 20.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,388 - - - 3,135 - - -
Div Payout % 17.96% - - - 15.56% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 253,299 227,046 225,949 221,196 216,374 192,169 190,442 20.88%
NOSH 175,524 175,528 62,701 62,729 62,704 62,710 62,719 98.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.22% 2.71% 2.64% 2.82% 2.87% 2.60% 2.48% -
ROE 9.65% 8.88% 8.90% 9.77% 9.31% 9.41% 8.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 431.69 424.17 1,212.81 1,220.20 1,121.20 1,107.73 1,101.70 -46.36%
EPS 13.92 11.48 32.06 34.44 32.13 28.83 27.28 -36.06%
DPS 2.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.4431 1.2935 3.6036 3.5262 3.4507 3.0644 3.0364 -39.01%
Adjusted Per Share Value based on latest NOSH - 62,729
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.46 388.58 396.88 399.48 366.92 362.55 360.63 6.32%
EPS 12.75 10.52 10.49 11.28 10.51 9.43 8.93 26.71%
DPS 2.29 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 1.322 1.185 1.1793 1.1544 1.1293 1.003 0.9939 20.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.92 1.01 1.54 1.13 0.69 0.71 0.66 -
P/RPS 0.21 0.24 0.13 0.09 0.06 0.06 0.06 129.99%
P/EPS 6.61 8.80 4.80 3.28 2.15 2.46 2.42 95.04%
EY 15.13 11.37 20.82 30.48 46.57 40.60 41.33 -48.73%
DY 2.72 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.64 0.78 0.43 0.32 0.20 0.23 0.22 103.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 -
Price 0.95 0.88 1.62 1.37 0.86 0.67 0.70 -
P/RPS 0.22 0.21 0.13 0.11 0.08 0.06 0.06 137.22%
P/EPS 6.82 7.67 5.05 3.98 2.68 2.32 2.57 91.33%
EY 14.65 13.05 19.79 25.14 37.36 43.02 38.97 -47.81%
DY 2.63 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.66 0.68 0.45 0.39 0.25 0.22 0.23 101.54%

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