[YEELEE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.61%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 777,797 757,721 740,448 737,771 726,338 703,043 663,994 11.13%
PBT 30,066 31,833 28,969 28,625 28,178 26,714 21,965 23.30%
Tax -6,957 -7,400 -7,267 -6,982 -6,667 -6,567 -4,145 41.27%
NP 23,109 24,433 21,702 21,643 21,511 20,147 17,820 18.93%
-
NP to SH 23,109 24,433 21,702 21,643 21,511 20,147 17,820 18.93%
-
Tax Rate 23.14% 23.25% 25.09% 24.39% 23.66% 24.58% 18.87% -
Total Cost 754,688 733,288 718,746 716,128 704,827 682,896 646,174 10.91%
-
Net Worth 257,255 253,289 227,350 225,832 221,196 216,333 192,120 21.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,387 4,387 3,134 3,134 3,134 3,134 3,133 25.18%
Div Payout % 18.99% 17.96% 14.44% 14.48% 14.57% 15.56% 17.59% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 257,255 253,289 227,350 225,832 221,196 216,333 192,120 21.50%
NOSH 175,732 175,517 175,763 62,668 62,729 62,692 62,694 98.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.97% 3.22% 2.93% 2.93% 2.96% 2.87% 2.68% -
ROE 8.98% 9.65% 9.55% 9.58% 9.72% 9.31% 9.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 442.60 431.71 421.27 1,177.26 1,157.89 1,121.41 1,059.10 -44.13%
EPS 13.15 13.92 12.35 34.54 34.29 32.14 28.42 -40.20%
DPS 2.50 2.50 1.78 5.00 5.00 5.00 5.00 -37.03%
NAPS 1.4639 1.4431 1.2935 3.6036 3.5262 3.4507 3.0644 -38.91%
Adjusted Per Share Value based on latest NOSH - 62,668
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 405.94 395.46 386.45 385.05 379.08 366.92 346.54 11.13%
EPS 12.06 12.75 11.33 11.30 11.23 10.51 9.30 18.93%
DPS 2.29 2.29 1.64 1.64 1.64 1.64 1.64 24.95%
NAPS 1.3426 1.3219 1.1866 1.1786 1.1544 1.1291 1.0027 21.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.97 0.92 1.01 1.54 1.13 0.69 0.71 -
P/RPS 0.22 0.21 0.24 0.13 0.10 0.06 0.07 114.71%
P/EPS 7.38 6.61 8.18 4.46 3.30 2.15 2.50 105.91%
EY 13.56 15.13 12.22 22.43 30.35 46.57 40.03 -51.43%
DY 2.57 2.72 1.77 3.25 4.42 7.25 7.04 -48.95%
P/NAPS 0.66 0.64 0.78 0.43 0.32 0.20 0.23 102.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 24/11/10 24/08/10 26/05/10 24/02/10 30/11/09 -
Price 1.05 0.95 0.88 1.62 1.37 0.86 0.67 -
P/RPS 0.24 0.22 0.21 0.14 0.12 0.08 0.06 152.19%
P/EPS 7.98 6.82 7.13 4.69 4.00 2.68 2.36 125.44%
EY 12.52 14.65 14.03 21.32 25.03 37.37 42.42 -55.70%
DY 2.38 2.63 2.03 3.09 3.65 5.81 7.46 -53.34%
P/NAPS 0.72 0.66 0.68 0.45 0.39 0.25 0.22 120.59%

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