[YEELEE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.28%
YoY- 73.72%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 369,860 366,353 367,632 361,854 342,377 318,885 299,773 15.02%
PBT 5,198 4,875 5,433 6,749 7,206 8,107 8,734 -29.22%
Tax -1,042 -2,229 -2,672 -2,981 -3,850 -4,052 -4,462 -62.04%
NP 4,156 2,646 2,761 3,768 3,356 4,055 4,272 -1.81%
-
NP to SH 4,155 2,645 2,760 3,768 3,356 4,055 4,272 -1.83%
-
Tax Rate 20.05% 45.72% 49.18% 44.17% 53.43% 49.98% 51.09% -
Total Cost 365,704 363,707 364,871 358,086 339,021 314,830 295,501 15.25%
-
Net Worth 147,082 146,525 146,054 144,224 132,169 125,093 134,373 6.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 1,228 1,228 1,228 1,228 2,509 2,509 -
Div Payout % - 46.45% 44.51% 32.61% 36.61% 61.88% 58.73% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,082 146,525 146,054 144,224 132,169 125,093 134,373 6.20%
NOSH 62,796 62,551 62,641 62,499 61,428 62,546 62,627 0.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.12% 0.72% 0.75% 1.04% 0.98% 1.27% 1.43% -
ROE 2.82% 1.81% 1.89% 2.61% 2.54% 3.24% 3.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 588.98 585.69 586.88 578.97 557.36 509.84 478.66 14.81%
EPS 6.62 4.23 4.41 6.03 5.46 6.48 6.82 -1.96%
DPS 0.00 2.00 2.00 2.00 2.00 4.00 4.00 -
NAPS 2.3422 2.3425 2.3316 2.3076 2.1516 2.00 2.1456 6.01%
Adjusted Per Share Value based on latest NOSH - 62,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 193.03 191.20 191.87 188.85 178.69 166.43 156.45 15.02%
EPS 2.17 1.38 1.44 1.97 1.75 2.12 2.23 -1.80%
DPS 0.00 0.64 0.64 0.64 0.64 1.31 1.31 -
NAPS 0.7676 0.7647 0.7623 0.7527 0.6898 0.6529 0.7013 6.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.57 0.59 0.61 0.65 0.62 0.77 -
P/RPS 0.10 0.10 0.10 0.11 0.12 0.12 0.16 -26.87%
P/EPS 8.46 13.48 13.39 10.12 11.90 9.56 11.29 -17.48%
EY 11.82 7.42 7.47 9.88 8.41 10.46 8.86 21.16%
DY 0.00 3.51 3.39 3.28 3.08 6.45 5.19 -
P/NAPS 0.24 0.24 0.25 0.26 0.30 0.31 0.36 -23.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 24/05/05 22/02/05 25/11/04 25/08/04 20/05/04 -
Price 0.55 0.56 0.59 0.60 0.62 0.65 0.70 -
P/RPS 0.09 0.10 0.10 0.10 0.11 0.13 0.15 -28.84%
P/EPS 8.31 13.24 13.39 9.95 11.35 10.03 10.26 -13.09%
EY 12.03 7.55 7.47 10.05 8.81 9.97 9.74 15.10%
DY 0.00 3.57 3.39 3.33 3.23 6.15 5.71 -
P/NAPS 0.23 0.24 0.25 0.26 0.29 0.33 0.33 -21.37%

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