[YEELEE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.6%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 558,402 380,222 191,356 703,043 520,997 345,494 168,061 122.50%
PBT 20,250 13,625 7,043 26,714 17,995 11,714 5,579 135.99%
Tax -5,137 -3,574 -1,642 -6,567 -4,437 -3,159 -1,542 122.89%
NP 15,113 10,051 5,401 20,147 13,558 8,555 4,037 140.90%
-
NP to SH 15,113 10,051 5,401 20,147 13,558 8,555 4,037 140.90%
-
Tax Rate 25.37% 26.23% 23.31% 24.58% 24.66% 26.97% 27.64% -
Total Cost 543,289 370,171 185,955 682,896 507,439 336,939 164,024 122.04%
-
Net Worth 227,046 225,949 221,196 216,374 192,169 190,442 186,128 14.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,135 - - - -
Div Payout % - - - 15.56% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 227,046 225,949 221,196 216,374 192,169 190,442 186,128 14.15%
NOSH 175,528 62,701 62,729 62,704 62,710 62,719 62,686 98.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.71% 2.64% 2.82% 2.87% 2.60% 2.48% 2.40% -
ROE 6.66% 4.45% 2.44% 9.31% 7.06% 4.49% 2.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 318.13 606.40 305.05 1,121.20 830.80 550.85 268.10 12.07%
EPS 8.61 16.03 8.61 32.13 21.62 13.64 6.44 21.33%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.2935 3.6036 3.5262 3.4507 3.0644 3.0364 2.9692 -42.50%
Adjusted Per Share Value based on latest NOSH - 62,692
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 291.44 198.44 99.87 366.92 271.91 180.32 87.71 122.50%
EPS 7.89 5.25 2.82 10.51 7.08 4.46 2.11 140.72%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 1.185 1.1793 1.1544 1.1293 1.003 0.9939 0.9714 14.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.01 1.54 1.13 0.69 0.71 0.66 0.52 -
P/RPS 0.32 0.25 0.37 0.06 0.09 0.12 0.19 41.51%
P/EPS 11.73 9.61 13.12 2.15 3.28 4.84 8.07 28.28%
EY 8.52 10.41 7.62 46.57 30.45 20.67 12.38 -22.03%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.78 0.43 0.32 0.20 0.23 0.22 0.18 165.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 27/05/09 -
Price 0.88 1.62 1.37 0.86 0.67 0.70 0.61 -
P/RPS 0.28 0.27 0.45 0.08 0.08 0.13 0.23 13.99%
P/EPS 10.22 10.11 15.91 2.68 3.10 5.13 9.47 5.20%
EY 9.78 9.90 6.28 37.36 32.27 19.49 10.56 -4.98%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.39 0.25 0.22 0.23 0.21 118.71%

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