[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
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 342,377 318,885 299,773 280,337 283,470 278,773 269,220 17.32%
PBT 7,206 8,107 8,734 5,820 6,279 5,438 5,373 21.54%
Tax -3,850 -4,052 -4,462 -3,651 -3,453 -2,910 -2,363 38.33%
NP 3,356 4,055 4,272 2,169 2,826 2,528 3,010 7.50%
-
NP to SH 3,356 4,055 4,272 2,169 2,826 2,528 3,010 7.50%
-
Tax Rate 53.43% 49.98% 51.09% 62.73% 54.99% 53.51% 43.98% -
Total Cost 339,021 314,830 295,501 278,168 280,644 276,245 266,210 17.43%
-
Net Worth 132,169 125,093 134,373 125,925 138,495 139,083 138,930 -3.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,228 2,509 2,509 2,509 2,509 2,805 2,805 -42.25%
Div Payout % 36.61% 61.88% 58.73% 115.68% 88.79% 110.99% 93.22% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 132,169 125,093 134,373 125,925 138,495 139,083 138,930 -3.26%
NOSH 61,428 62,546 62,627 62,962 62,727 62,582 62,972 -1.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.98% 1.27% 1.43% 0.77% 1.00% 0.91% 1.12% -
ROE 2.54% 3.24% 3.18% 1.72% 2.04% 1.82% 2.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 557.36 509.84 478.66 445.24 451.91 445.45 427.52 19.28%
EPS 5.46 6.48 6.82 3.44 4.51 4.04 4.78 9.24%
DPS 2.00 4.00 4.00 4.00 4.00 4.50 4.50 -41.67%
NAPS 2.1516 2.00 2.1456 2.00 2.2079 2.2224 2.2062 -1.65%
Adjusted Per Share Value based on latest NOSH - 62,962
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 178.69 166.43 156.45 146.31 147.95 145.49 140.51 17.32%
EPS 1.75 2.12 2.23 1.13 1.47 1.32 1.57 7.48%
DPS 0.64 1.31 1.31 1.31 1.31 1.46 1.46 -42.20%
NAPS 0.6898 0.6529 0.7013 0.6572 0.7228 0.7259 0.7251 -3.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
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%
P/EPS 11.90 9.56 11.29 22.93 17.09 17.08 12.97 -5.56%
EY 8.41 10.46 8.86 4.36 5.85 5.85 7.71 5.94%
DY 3.08 6.45 5.19 5.06 5.19 6.52 7.26 -43.45%
P/NAPS 0.30 0.31 0.36 0.40 0.35 0.31 0.28 4.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
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%
P/EPS 11.35 10.03 10.26 22.06 17.98 18.32 13.60 -11.32%
EY 8.81 9.97 9.74 4.53 5.56 5.46 7.35 12.80%
DY 3.23 6.15 5.71 5.26 4.94 6.08 6.92 -39.74%
P/NAPS 0.29 0.33 0.33 0.38 0.37 0.33 0.29 0.00%

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
Post a Comment