[YEELEE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.24%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 737,771 726,338 703,043 663,994 686,710 712,432 694,147 4.15%
PBT 28,625 28,178 26,714 21,965 20,499 21,837 22,820 16.35%
Tax -6,982 -6,667 -6,567 -4,145 -4,623 -5,418 -5,422 18.41%
NP 21,643 21,511 20,147 17,820 15,876 16,419 17,398 15.71%
-
NP to SH 21,643 21,511 20,147 17,820 15,876 16,419 17,398 15.71%
-
Tax Rate 24.39% 23.66% 24.58% 18.87% 22.55% 24.81% 23.76% -
Total Cost 716,128 704,827 682,896 646,174 670,834 696,013 676,749 3.85%
-
Net Worth 225,832 221,196 216,333 192,120 190,269 186,128 181,479 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,134 3,134 3,134 3,133 3,133 3,133 3,133 0.02%
Div Payout % 14.48% 14.57% 15.56% 17.59% 19.74% 19.09% 18.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 225,832 221,196 216,333 192,120 190,269 186,128 181,479 15.73%
NOSH 62,668 62,729 62,692 62,694 62,662 62,686 62,676 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.93% 2.96% 2.87% 2.68% 2.31% 2.30% 2.51% -
ROE 9.58% 9.72% 9.31% 9.28% 8.34% 8.82% 9.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,177.26 1,157.89 1,121.41 1,059.10 1,095.88 1,136.50 1,107.51 4.16%
EPS 34.54 34.29 32.14 28.42 25.34 26.19 27.76 15.72%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.6036 3.5262 3.4507 3.0644 3.0364 2.9692 2.8955 15.74%
Adjusted Per Share Value based on latest NOSH - 62,694
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 385.05 379.08 366.92 346.54 358.40 371.82 362.28 4.15%
EPS 11.30 11.23 10.51 9.30 8.29 8.57 9.08 15.74%
DPS 1.64 1.64 1.64 1.64 1.64 1.64 1.64 0.00%
NAPS 1.1786 1.1544 1.1291 1.0027 0.993 0.9714 0.9472 15.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.54 1.13 0.69 0.71 0.66 0.52 0.49 -
P/RPS 0.13 0.10 0.06 0.07 0.06 0.05 0.04 119.88%
P/EPS 4.46 3.30 2.15 2.50 2.61 1.99 1.77 85.48%
EY 22.43 30.35 46.57 40.03 38.39 50.37 56.65 -46.17%
DY 3.25 4.42 7.25 7.04 7.58 9.62 10.20 -53.44%
P/NAPS 0.43 0.32 0.20 0.23 0.22 0.18 0.17 85.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 27/05/09 27/02/09 -
Price 1.62 1.37 0.86 0.67 0.70 0.61 0.50 -
P/RPS 0.14 0.12 0.08 0.06 0.06 0.05 0.05 99.03%
P/EPS 4.69 4.00 2.68 2.36 2.76 2.33 1.80 89.68%
EY 21.32 25.03 37.37 42.42 36.19 42.94 55.52 -47.26%
DY 3.09 3.65 5.81 7.46 7.14 8.20 10.00 -54.39%
P/NAPS 0.45 0.39 0.25 0.22 0.23 0.21 0.17 91.69%

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