[YEELEE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 55.2%
YoY- 31.74%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 535,644 507,902 498,026 484,983 452,890 423,346 394,781 22.53%
PBT 17,725 13,132 9,865 8,034 5,961 5,464 5,242 125.11%
Tax -3,948 -2,819 -3,068 -2,464 -2,372 -2,161 -1,181 123.40%
NP 13,777 10,313 6,797 5,570 3,589 3,303 4,061 125.61%
-
NP to SH 13,777 10,313 6,797 5,570 3,589 3,303 4,061 125.61%
-
Tax Rate 22.27% 21.47% 31.10% 30.67% 39.79% 39.55% 22.53% -
Total Cost 521,867 497,589 491,229 479,413 449,301 420,043 390,720 21.26%
-
Net Worth 170,844 166,109 161,795 160,561 157,890 169,993 156,533 6.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,508 2,508 2,039 2,039 2,039 2,039 1,885 20.94%
Div Payout % 18.21% 24.33% 30.01% 36.62% 56.84% 61.76% 46.43% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 170,844 166,109 161,795 160,561 157,890 169,993 156,533 6.00%
NOSH 62,700 62,720 62,767 62,643 62,580 67,999 62,638 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.57% 2.03% 1.36% 1.15% 0.79% 0.78% 1.03% -
ROE 8.06% 6.21% 4.20% 3.47% 2.27% 1.94% 2.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 854.30 809.78 793.45 774.20 723.69 622.57 630.25 22.45%
EPS 21.97 16.44 10.83 8.89 5.74 4.86 6.48 125.51%
DPS 4.00 4.00 3.25 3.26 3.26 3.00 3.00 21.12%
NAPS 2.7248 2.6484 2.5777 2.5631 2.523 2.4999 2.499 5.93%
Adjusted Per Share Value based on latest NOSH - 62,643
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 279.56 265.08 259.92 253.12 236.37 220.95 206.04 22.53%
EPS 7.19 5.38 3.55 2.91 1.87 1.72 2.12 125.56%
DPS 1.31 1.31 1.06 1.06 1.06 1.06 0.98 21.32%
NAPS 0.8917 0.8669 0.8444 0.838 0.824 0.8872 0.817 6.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.55 0.51 0.51 0.50 0.50 0.50 -
P/RPS 0.06 0.07 0.06 0.07 0.07 0.08 0.08 -17.43%
P/EPS 2.50 3.34 4.71 5.74 8.72 10.29 7.71 -52.76%
EY 39.95 29.90 21.23 17.43 11.47 9.71 12.97 111.55%
DY 7.27 7.27 6.37 6.39 6.52 6.00 6.00 13.64%
P/NAPS 0.20 0.21 0.20 0.20 0.20 0.20 0.20 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 28/08/07 29/05/07 27/02/07 28/11/06 -
Price 0.53 0.55 0.52 0.51 0.50 0.54 0.50 -
P/RPS 0.06 0.07 0.07 0.07 0.07 0.09 0.08 -17.43%
P/EPS 2.41 3.34 4.80 5.74 8.72 11.12 7.71 -53.90%
EY 41.46 29.90 20.82 17.43 11.47 9.00 12.97 116.84%
DY 7.55 7.27 6.25 6.39 6.52 5.56 6.00 16.53%
P/NAPS 0.19 0.21 0.20 0.20 0.20 0.22 0.20 -3.35%

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