[YEELEE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

26-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- -23.25%

YoY- -45.87%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	342,377	318,885	299,773	280,337	283,470	278,773	269,220	17.32%
YoY %	7.37%	6.38%	6.93%	-1.11%	1.68%	3.55%	-	-
Horiz. %	127.17%	118.45%	111.35%	104.13%	105.29%	103.55%	100.00%	-
PBT	7,206	8,107	8,734	5,820	6,279	5,438	5,373	21.54%
YoY %	-11.11%	-7.18%	50.07%	-7.31%	15.47%	1.21%	-	-
Horiz. %	134.12%	150.88%	162.55%	108.32%	116.86%	101.21%	100.00%	-
Tax	-3,850	-4,052	-4,462	-3,651	-3,453	-2,910	-2,363	38.33%
YoY %	4.99%	9.19%	-22.21%	-5.73%	-18.66%	-23.15%	-	-
Horiz. %	162.93%	171.48%	188.83%	154.51%	146.13%	123.15%	100.00%	-
NP	3,356	4,055	4,272	2,169	2,826	2,528	3,010	7.50%
YoY %	-17.24%	-5.08%	96.96%	-23.25%	11.79%	-16.01%	-	-
Horiz. %	111.50%	134.72%	141.93%	72.06%	93.89%	83.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,356	4,055	4,272	2,169	2,826	2,528	3,010	7.50%
YoY %	-17.24%	-5.08%	96.96%	-23.25%	11.79%	-16.01%	-	-
Horiz. %	111.50%	134.72%	141.93%	72.06%	93.89%	83.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.43%	49.98%	51.09%	62.73%	54.99%	53.51%	43.98%	-
YoY %	6.90%	-2.17%	-18.56%	14.08%	2.77%	21.67%	-	-
Horiz. %	121.49%	113.64%	116.17%	142.63%	125.03%	121.67%	100.00%	-
Total Cost	339,021	314,830	295,501	278,168	280,644	276,245	266,210	17.43%
YoY %	7.68%	6.54%	6.23%	-0.88%	1.59%	3.77%	-	-
Horiz. %	127.35%	118.26%	111.00%	104.49%	105.42%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,169	125,093	134,373	125,925	138,495	139,083	138,930	-3.26%
YoY %	5.66%	-6.91%	6.71%	-9.08%	-0.42%	0.11%	-	-
Horiz. %	95.13%	90.04%	96.72%	90.64%	99.69%	100.11%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	1,228	2,509	2,509	2,509	2,509	2,805	2,805	-42.25%
YoY %	-51.06%	0.00%	0.00%	0.00%	-10.55%	0.00%	-	-
Horiz. %	43.78%	89.45%	89.45%	89.45%	89.45%	100.00%	100.00%	-
Div Payout %	36.61%	61.88%	58.73%	115.68%	88.79%	110.99%	93.22%	-
YoY %	-40.84%	5.36%	-49.23%	30.28%	-20.00%	19.06%	-	-
Horiz. %	39.27%	66.38%	63.00%	124.09%	95.25%	119.06%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	132,169	125,093	134,373	125,925	138,495	139,083	138,930	-3.26%
YoY %	5.66%	-6.91%	6.71%	-9.08%	-0.42%	0.11%	-	-
Horiz. %	95.13%	90.04%	96.72%	90.64%	99.69%	100.11%	100.00%	-
NOSH	61,428	62,546	62,627	62,962	62,727	62,582	62,972	-1.63%
YoY %	-1.79%	-0.13%	-0.53%	0.37%	0.23%	-0.62%	-	-
Horiz. %	97.55%	99.32%	99.45%	99.98%	99.61%	99.38%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	0.98%	1.27%	1.43%	0.77%	1.00%	0.91%	1.12%	-
YoY %	-22.83%	-11.19%	85.71%	-23.00%	9.89%	-18.75%	-	-
Horiz. %	87.50%	113.39%	127.68%	68.75%	89.29%	81.25%	100.00%	-
ROE	2.54%	3.24%	3.18%	1.72%	2.04%	1.82%	2.17%	-
YoY %	-21.60%	1.89%	84.88%	-15.69%	12.09%	-16.13%	-	-
Horiz. %	117.05%	149.31%	146.54%	79.26%	94.01%	83.87%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	557.36	509.84	478.66	445.24	451.91	445.45	427.52	19.28%
YoY %	9.32%	6.51%	7.51%	-1.48%	1.45%	4.19%	-	-
Horiz. %	130.37%	119.26%	111.96%	104.14%	105.70%	104.19%	100.00%	-
EPS	5.46	6.48	6.82	3.44	4.51	4.04	4.78	9.24%
YoY %	-15.74%	-4.99%	98.26%	-23.73%	11.63%	-15.48%	-	-
Horiz. %	114.23%	135.56%	142.68%	71.97%	94.35%	84.52%	100.00%	-
DPS	2.00	4.00	4.00	4.00	4.00	4.50	4.50	-41.67%
YoY %	-50.00%	0.00%	0.00%	0.00%	-11.11%	0.00%	-	-
Horiz. %	44.44%	88.89%	88.89%	88.89%	88.89%	100.00%	100.00%	-
NAPS	2.1516	2.00	2.1456	2.00	2.2079	2.2224	2.2062	-1.65%
YoY %	7.58%	-6.79%	7.28%	-9.42%	-0.65%	0.73%	-	-
Horiz. %	97.53%	90.65%	97.25%	90.65%	100.08%	100.73%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 62,962
RPS	178.69	166.43	156.45	146.31	147.95	145.49	140.51	17.32%
YoY %	7.37%	6.38%	6.93%	-1.11%	1.69%	3.54%	-	-
Horiz. %	127.17%	118.45%	111.34%	104.13%	105.29%	103.54%	100.00%	-
EPS	1.75	2.12	2.23	1.13	1.47	1.32	1.57	7.48%
YoY %	-17.45%	-4.93%	97.35%	-23.13%	11.36%	-15.92%	-	-
Horiz. %	111.46%	135.03%	142.04%	71.97%	93.63%	84.08%	100.00%	-
DPS	0.64	1.31	1.31	1.31	1.31	1.46	1.46	-42.20%
YoY %	-51.15%	0.00%	0.00%	0.00%	-10.27%	0.00%	-	-
Horiz. %	43.84%	89.73%	89.73%	89.73%	89.73%	100.00%	100.00%	-
NAPS	0.6898	0.6529	0.7013	0.6572	0.7228	0.7259	0.7251	-3.26%
YoY %	5.65%	-6.90%	6.71%	-9.08%	-0.43%	0.11%	-	-
Horiz. %	95.13%	90.04%	96.72%	90.64%	99.68%	100.11%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	0.65	0.62	0.77	0.79	0.77	0.69	0.62	-
P/RPS	0.12	0.12	0.16	0.18	0.17	0.15	0.15	-13.78%
YoY %	0.00%	-25.00%	-11.11%	5.88%	13.33%	0.00%	-	-
Horiz. %	80.00%	80.00%	106.67%	120.00%	113.33%	100.00%	100.00%	-
P/EPS	11.90	9.56	11.29	22.93	17.09	17.08	12.97	-5.56%
YoY %	24.48%	-15.32%	-50.76%	34.17%	0.06%	31.69%	-	-
Horiz. %	91.75%	73.71%	87.05%	176.79%	131.77%	131.69%	100.00%	-
EY	8.41	10.46	8.86	4.36	5.85	5.85	7.71	5.94%
YoY %	-19.60%	18.06%	103.21%	-25.47%	0.00%	-24.12%	-	-
Horiz. %	109.08%	135.67%	114.92%	56.55%	75.88%	75.88%	100.00%	-
DY	3.08	6.45	5.19	5.06	5.19	6.52	7.26	-43.45%
YoY %	-52.25%	24.28%	2.57%	-2.50%	-20.40%	-10.19%	-	-
Horiz. %	42.42%	88.84%	71.49%	69.70%	71.49%	89.81%	100.00%	-
P/NAPS	0.30	0.31	0.36	0.40	0.35	0.31	0.28	4.69%
YoY %	-3.23%	-13.89%	-10.00%	14.29%	12.90%	10.71%	-	-
Horiz. %	107.14%	110.71%	128.57%	142.86%	125.00%	110.71%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/04	25/08/04	20/05/04	26/02/04	13/11/03	28/08/03	29/05/03	-
Price	0.62	0.65	0.70	0.76	0.81	0.74	0.65	-
P/RPS	0.11	0.13	0.15	0.17	0.18	0.17	0.15	-18.63%
YoY %	-15.38%	-13.33%	-11.76%	-5.56%	5.88%	13.33%	-	-
Horiz. %	73.33%	86.67%	100.00%	113.33%	120.00%	113.33%	100.00%	-
P/EPS	11.35	10.03	10.26	22.06	17.98	18.32	13.60	-11.32%
YoY %	13.16%	-2.24%	-53.49%	22.69%	-1.86%	34.71%	-	-
Horiz. %	83.46%	73.75%	75.44%	162.21%	132.21%	134.71%	100.00%	-
EY	8.81	9.97	9.74	4.53	5.56	5.46	7.35	12.80%
YoY %	-11.63%	2.36%	115.01%	-18.53%	1.83%	-25.71%	-	-
Horiz. %	119.86%	135.65%	132.52%	61.63%	75.65%	74.29%	100.00%	-
DY	3.23	6.15	5.71	5.26	4.94	6.08	6.92	-39.74%
YoY %	-47.48%	7.71%	8.56%	6.48%	-18.75%	-12.14%	-	-
Horiz. %	46.68%	88.87%	82.51%	76.01%	71.39%	87.86%	100.00%	-
P/NAPS	0.29	0.33	0.33	0.38	0.37	0.33	0.29	0.00%
YoY %	-12.12%	0.00%	-13.16%	2.70%	12.12%	13.79%	-	-
Horiz. %	100.00%	113.79%	113.79%	131.03%	127.59%	113.79%	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