[YEELEE] QoQ Cumulative 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- -73.19%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 757,721 558,402 380,222 191,356 703,043 520,997 345,494 68.56%
PBT 31,833 20,250 13,625 7,043 26,714 17,995 11,714 94.38%
Tax -7,400 -5,137 -3,574 -1,642 -6,567 -4,437 -3,159 76.10%
NP 24,433 15,113 10,051 5,401 20,147 13,558 8,555 100.91%
-
NP to SH 24,433 15,113 10,051 5,401 20,147 13,558 8,555 100.91%
-
Tax Rate 23.25% 25.37% 26.23% 23.31% 24.58% 24.66% 26.97% -
Total Cost 733,288 543,289 370,171 185,955 682,896 507,439 336,939 67.70%
-
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% 6.66% 4.45% 2.44% 9.31% 7.06% 4.49% -
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 431.69 318.13 606.40 305.05 1,121.20 830.80 550.85 -14.96%
EPS 13.92 8.61 16.03 8.61 32.13 21.62 13.64 1.36%
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 395.46 291.44 198.44 99.87 366.92 271.91 180.32 68.55%
EPS 12.75 7.89 5.25 2.82 10.51 7.08 4.46 101.04%
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 0.32 0.25 0.37 0.06 0.09 0.12 45.07%
P/EPS 6.61 11.73 9.61 13.12 2.15 3.28 4.84 23.02%
EY 15.13 8.52 10.41 7.62 46.57 30.45 20.67 -18.73%
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 0.28 0.27 0.45 0.08 0.08 0.13 41.87%
P/EPS 6.82 10.22 10.11 15.91 2.68 3.10 5.13 20.84%
EY 14.65 9.78 9.90 6.28 37.36 32.27 19.49 -17.28%
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