[YEELEE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.7%
YoY- -31.93%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 278,773 269,220 265,009 255,374 242,581 235,133 230,463 13.56%
PBT 5,438 5,373 6,737 6,288 7,241 7,564 8,350 -24.92%
Tax -2,910 -2,363 -2,730 -1,245 -1,656 -1,702 -1,935 31.36%
NP 2,528 3,010 4,007 5,043 5,585 5,862 6,415 -46.34%
-
NP to SH 2,528 3,010 4,007 5,043 5,585 5,862 6,415 -46.34%
-
Tax Rate 53.51% 43.98% 40.52% 19.80% 22.87% 22.50% 23.17% -
Total Cost 276,245 266,210 261,002 250,331 236,996 229,271 224,048 15.02%
-
Net Worth 139,083 138,930 138,010 136,284 138,218 123,293 139,925 -0.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,805 2,805 2,805 1,690 1,690 1,690 1,690 40.31%
Div Payout % 110.99% 93.22% 70.02% 33.53% 30.27% 28.84% 26.36% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 139,083 138,930 138,010 136,284 138,218 123,293 139,925 -0.40%
NOSH 62,582 62,972 62,692 62,352 62,587 56,422 37,570 40.65%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.91% 1.12% 1.51% 1.97% 2.30% 2.49% 2.78% -
ROE 1.82% 2.17% 2.90% 3.70% 4.04% 4.75% 4.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 445.45 427.52 422.71 409.56 387.59 416.74 613.41 -19.25%
EPS 4.04 4.78 6.39 8.09 8.92 10.39 17.07 -61.83%
DPS 4.50 4.50 4.48 2.71 2.70 3.00 4.50 0.00%
NAPS 2.2224 2.2062 2.2014 2.1857 2.2084 2.1852 3.7243 -29.18%
Adjusted Per Share Value based on latest NOSH - 62,352
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 145.49 140.51 138.31 133.28 126.61 122.72 120.28 13.56%
EPS 1.32 1.57 2.09 2.63 2.91 3.06 3.35 -46.34%
DPS 1.46 1.46 1.46 0.88 0.88 0.88 0.88 40.27%
NAPS 0.7259 0.7251 0.7203 0.7113 0.7214 0.6435 0.7303 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.69 0.62 0.70 0.77 0.82 0.87 1.54 -
P/RPS 0.15 0.15 0.17 0.19 0.21 0.21 0.25 -28.92%
P/EPS 17.08 12.97 10.95 9.52 9.19 8.37 9.02 53.23%
EY 5.85 7.71 9.13 10.50 10.88 11.94 11.09 -34.79%
DY 6.52 7.26 6.39 3.52 3.29 3.44 2.92 71.08%
P/NAPS 0.31 0.28 0.32 0.35 0.37 0.40 0.41 -17.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 27/11/02 15/08/02 24/05/02 27/02/02 -
Price 0.74 0.65 0.57 0.66 0.82 0.85 1.54 -
P/RPS 0.17 0.15 0.13 0.16 0.21 0.20 0.25 -22.72%
P/EPS 18.32 13.60 8.92 8.16 9.19 8.18 9.02 60.58%
EY 5.46 7.35 11.21 12.25 10.88 12.22 11.09 -37.73%
DY 6.08 6.92 7.85 4.11 3.29 3.53 2.92 63.27%
P/NAPS 0.33 0.29 0.26 0.30 0.37 0.39 0.41 -13.50%

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