[YEELEE] QoQ TTM Result on 31-Dec-2001 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Dec-2001 [#4]

Profit Trend

QoQ- -13.42%

YoY- -1.11%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	255,374	242,581	235,133	230,463	233,490	244,502	252,525	0.75%
YoY %	5.27%	3.17%	2.03%	-1.30%	-4.50%	-3.18%	-	-
Horiz. %	101.13%	96.06%	93.11%	91.26%	92.46%	96.82%	100.00%	-
PBT	6,288	7,241	7,564	8,350	10,926	10,560	9,766	-25.41%
YoY %	-13.16%	-4.27%	-9.41%	-23.58%	3.47%	8.13%	-	-
Horiz. %	64.39%	74.14%	77.45%	85.50%	111.88%	108.13%	100.00%	-
Tax	-1,245	-1,656	-1,702	-1,935	-3,517	-3,226	-3,586	-50.57%
YoY %	24.82%	2.70%	12.04%	44.98%	-9.02%	10.04%	-	-
Horiz. %	34.72%	46.18%	47.46%	53.96%	98.08%	89.96%	100.00%	-
NP	5,043	5,585	5,862	6,415	7,409	7,334	6,180	-12.66%
YoY %	-9.70%	-4.73%	-8.62%	-13.42%	1.02%	18.67%	-	-
Horiz. %	81.60%	90.37%	94.85%	103.80%	119.89%	118.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,043	5,585	5,862	6,415	7,409	7,334	6,180	-12.66%
YoY %	-9.70%	-4.73%	-8.62%	-13.42%	1.02%	18.67%	-	-
Horiz. %	81.60%	90.37%	94.85%	103.80%	119.89%	118.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.80%	22.87%	22.50%	23.17%	32.19%	30.55%	36.72%	-
YoY %	-13.42%	1.64%	-2.89%	-28.02%	5.37%	-16.80%	-	-
Horiz. %	53.92%	62.28%	61.27%	63.10%	87.66%	83.20%	100.00%	-
Total Cost	250,331	236,996	229,271	224,048	226,081	237,168	246,345	1.07%
YoY %	5.63%	3.37%	2.33%	-0.90%	-4.67%	-3.73%	-	-
Horiz. %	101.62%	96.20%	93.07%	90.95%	91.77%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,284	138,218	123,293	139,925	138,201	136,804	135,087	0.58%
YoY %	-1.40%	12.11%	-11.89%	1.25%	1.02%	1.27%	-	-
Horiz. %	100.89%	102.32%	91.27%	103.58%	102.31%	101.27%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	1,690	1,690	1,690	1,690	2,628	2,628	2,628	-25.47%
YoY %	0.00%	0.00%	0.00%	-35.69%	0.00%	0.00%	-	-
Horiz. %	64.31%	64.31%	64.31%	64.31%	100.00%	100.00%	100.00%	-
Div Payout %	33.53%	30.27%	28.84%	26.36%	35.48%	35.84%	42.53%	-
YoY %	10.77%	4.96%	9.41%	-25.70%	-1.00%	-15.73%	-	-
Horiz. %	78.84%	71.17%	67.81%	61.98%	83.42%	84.27%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	136,284	138,218	123,293	139,925	138,201	136,804	135,087	0.58%
YoY %	-1.40%	12.11%	-11.89%	1.25%	1.02%	1.27%	-	-
Horiz. %	100.89%	102.32%	91.27%	103.58%	102.31%	101.27%	100.00%	-
NOSH	62,352	62,587	56,422	37,570	37,614	37,533	37,536	40.21%
YoY %	-0.38%	10.93%	50.18%	-0.12%	0.22%	-0.01%	-	-
Horiz. %	166.11%	166.74%	150.31%	100.09%	100.21%	99.99%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	1.97%	2.30%	2.49%	2.78%	3.17%	3.00%	2.45%	-
YoY %	-14.35%	-7.63%	-10.43%	-12.30%	5.67%	22.45%	-	-
Horiz. %	80.41%	93.88%	101.63%	113.47%	129.39%	122.45%	100.00%	-
ROE	3.70%	4.04%	4.75%	4.58%	5.36%	5.36%	4.57%	-
YoY %	-8.42%	-14.95%	3.71%	-14.55%	0.00%	17.29%	-	-
Horiz. %	80.96%	88.40%	103.94%	100.22%	117.29%	117.29%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	409.56	387.59	416.74	613.41	620.75	651.43	672.74	-28.14%
YoY %	5.67%	-6.99%	-32.06%	-1.18%	-4.71%	-3.17%	-	-
Horiz. %	60.88%	57.61%	61.95%	91.18%	92.27%	96.83%	100.00%	-
EPS	8.09	8.92	10.39	17.07	19.70	19.54	16.46	-37.69%
YoY %	-9.30%	-14.15%	-39.13%	-13.35%	0.82%	18.71%	-	-
Horiz. %	49.15%	54.19%	63.12%	103.71%	119.68%	118.71%	100.00%	-
DPS	2.71	2.70	3.00	4.50	7.00	7.00	7.00	-46.85%
YoY %	0.37%	-10.00%	-33.33%	-35.71%	0.00%	0.00%	-	-
Horiz. %	38.71%	38.57%	42.86%	64.29%	100.00%	100.00%	100.00%	-
NAPS	2.1857	2.2084	2.1852	3.7243	3.6742	3.6449	3.5988	-28.26%
YoY %	-1.03%	1.06%	-41.33%	1.36%	0.80%	1.28%	-	-
Horiz. %	60.73%	61.36%	60.72%	103.49%	102.10%	101.28%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 37,570
RPS	133.28	126.61	122.72	120.28	121.86	127.61	131.80	0.74%
YoY %	5.27%	3.17%	2.03%	-1.30%	-4.51%	-3.18%	-	-
Horiz. %	101.12%	96.06%	93.11%	91.26%	92.46%	96.82%	100.00%	-
EPS	2.63	2.91	3.06	3.35	3.87	3.83	3.23	-12.79%
YoY %	-9.62%	-4.90%	-8.66%	-13.44%	1.04%	18.58%	-	-
Horiz. %	81.42%	90.09%	94.74%	103.72%	119.81%	118.58%	100.00%	-
DPS	0.88	0.88	0.88	0.88	1.37	1.37	1.37	-25.53%
YoY %	0.00%	0.00%	0.00%	-35.77%	0.00%	0.00%	-	-
Horiz. %	64.23%	64.23%	64.23%	64.23%	100.00%	100.00%	100.00%	-
NAPS	0.7113	0.7214	0.6435	0.7303	0.7213	0.714	0.705	0.59%
YoY %	-1.40%	12.11%	-11.89%	1.25%	1.02%	1.28%	-	-
Horiz. %	100.89%	102.33%	91.28%	103.59%	102.31%	101.28%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	0.77	0.82	0.87	1.54	1.25	1.22	1.22	-
P/RPS	0.19	0.21	0.21	0.25	0.20	0.19	0.18	3.66%
YoY %	-9.52%	0.00%	-16.00%	25.00%	5.26%	5.56%	-	-
Horiz. %	105.56%	116.67%	116.67%	138.89%	111.11%	105.56%	100.00%	-
P/EPS	9.52	9.19	8.37	9.02	6.35	6.24	7.41	18.16%
YoY %	3.59%	9.80%	-7.21%	42.05%	1.76%	-15.79%	-	-
Horiz. %	128.48%	124.02%	112.96%	121.73%	85.70%	84.21%	100.00%	-
EY	10.50	10.88	11.94	11.09	15.76	16.02	13.49	-15.37%
YoY %	-3.49%	-8.88%	7.66%	-29.63%	-1.62%	18.75%	-	-
Horiz. %	77.84%	80.65%	88.51%	82.21%	116.83%	118.75%	100.00%	-
DY	3.52	3.29	3.44	2.92	5.60	5.74	5.74	-27.79%
YoY %	6.99%	-4.36%	17.81%	-47.86%	-2.44%	0.00%	-	-
Horiz. %	61.32%	57.32%	59.93%	50.87%	97.56%	100.00%	100.00%	-
P/NAPS	0.35	0.37	0.40	0.41	0.34	0.33	0.34	1.94%
YoY %	-5.41%	-7.50%	-2.44%	20.59%	3.03%	-2.94%	-	-
Horiz. %	102.94%	108.82%	117.65%	120.59%	100.00%	97.06%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	27/11/02	15/08/02	24/05/02	27/02/02	27/11/01	28/08/01	29/05/01	-
Price	0.66	0.82	0.85	1.54	1.43	1.47	1.21	-
P/RPS	0.16	0.21	0.20	0.25	0.23	0.23	0.18	-7.54%
YoY %	-23.81%	5.00%	-20.00%	8.70%	0.00%	27.78%	-	-
Horiz. %	88.89%	116.67%	111.11%	138.89%	127.78%	127.78%	100.00%	-
P/EPS	8.16	9.19	8.18	9.02	7.26	7.52	7.35	7.21%
YoY %	-11.21%	12.35%	-9.31%	24.24%	-3.46%	2.31%	-	-
Horiz. %	111.02%	125.03%	111.29%	122.72%	98.78%	102.31%	100.00%	-
EY	12.25	10.88	12.22	11.09	13.77	13.29	13.61	-6.77%
YoY %	12.59%	-10.97%	10.19%	-19.46%	3.61%	-2.35%	-	-
Horiz. %	90.01%	79.94%	89.79%	81.48%	101.18%	97.65%	100.00%	-
DY	4.11	3.29	3.53	2.92	4.90	4.76	5.79	-20.40%
YoY %	24.92%	-6.80%	20.89%	-40.41%	2.94%	-17.79%	-	-
Horiz. %	70.98%	56.82%	60.97%	50.43%	84.63%	82.21%	100.00%	-
P/NAPS	0.30	0.37	0.39	0.41	0.39	0.40	0.34	-7.99%
YoY %	-18.92%	-5.13%	-4.88%	5.13%	-2.50%	17.65%	-	-
Horiz. %	88.24%	108.82%	114.71%	120.59%	114.71%	117.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos