[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.8%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 703,043 520,997 345,494 168,061 694,147 551,150 352,931 58.11%
PBT 26,714 17,995 11,714 5,579 22,821 18,850 14,035 53.40%
Tax -6,567 -4,437 -3,159 -1,542 -5,422 -5,714 -3,958 40.02%
NP 20,147 13,558 8,555 4,037 17,399 13,136 10,077 58.50%
-
NP to SH 20,147 13,558 8,555 4,037 17,399 13,136 10,077 58.50%
-
Tax Rate 24.58% 24.66% 26.97% 27.64% 23.76% 30.31% 28.20% -
Total Cost 682,896 507,439 336,939 164,024 676,748 538,014 342,854 58.10%
-
Net Worth 216,374 192,169 190,442 186,128 181,534 177,119 176,037 14.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,135 - - - 3,134 - - -
Div Payout % 15.56% - - - 18.02% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 216,374 192,169 190,442 186,128 181,534 177,119 176,037 14.70%
NOSH 62,704 62,710 62,719 62,686 62,695 62,701 62,706 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.87% 2.60% 2.48% 2.40% 2.51% 2.38% 2.86% -
ROE 9.31% 7.06% 4.49% 2.17% 9.58% 7.42% 5.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,121.20 830.80 550.85 268.10 1,107.17 879.00 562.83 58.12%
EPS 32.13 21.62 13.64 6.44 27.75 20.95 16.07 58.50%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.4507 3.0644 3.0364 2.9692 2.8955 2.8248 2.8073 14.70%
Adjusted Per Share Value based on latest NOSH - 62,686
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 366.92 271.91 180.32 87.71 362.28 287.65 184.20 58.11%
EPS 10.51 7.08 4.46 2.11 9.08 6.86 5.26 58.43%
DPS 1.64 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 1.1293 1.003 0.9939 0.9714 0.9474 0.9244 0.9188 14.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.71 0.66 0.52 0.49 0.50 0.52 -
P/RPS 0.06 0.09 0.12 0.19 0.04 0.06 0.09 -23.62%
P/EPS 2.15 3.28 4.84 8.07 1.77 2.39 3.24 -23.86%
EY 46.57 30.45 20.67 12.38 56.64 41.90 30.90 31.35%
DY 7.25 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 0.20 0.23 0.22 0.18 0.17 0.18 0.19 3.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 18/08/09 27/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.86 0.67 0.70 0.61 0.50 0.50 0.52 -
P/RPS 0.08 0.08 0.13 0.23 0.05 0.06 0.09 -7.53%
P/EPS 2.68 3.10 5.13 9.47 1.80 2.39 3.24 -11.85%
EY 37.36 32.27 19.49 10.56 55.50 41.90 30.90 13.45%
DY 5.81 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.23 0.21 0.17 0.18 0.19 20.01%

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