[YEELEE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.27%
YoY- 68.7%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 663,994 686,710 712,432 694,147 678,915 609,309 535,644 15.38%
PBT 21,965 20,499 21,837 22,820 23,465 22,355 17,725 15.35%
Tax -4,145 -4,623 -5,418 -5,422 -6,779 -6,029 -3,948 3.29%
NP 17,820 15,876 16,419 17,398 16,686 16,326 13,777 18.69%
-
NP to SH 17,820 15,876 16,419 17,398 16,686 16,326 13,777 18.69%
-
Tax Rate 18.87% 22.55% 24.81% 23.76% 28.89% 26.97% 22.27% -
Total Cost 646,174 670,834 696,013 676,749 662,229 592,983 521,867 15.29%
-
Net Worth 192,120 190,269 186,128 181,479 177,070 176,056 170,844 8.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,133 3,133 3,133 3,133 2,508 2,508 2,508 15.97%
Div Payout % 17.59% 19.74% 19.09% 18.01% 15.04% 15.37% 18.21% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 192,120 190,269 186,128 181,479 177,070 176,056 170,844 8.13%
NOSH 62,694 62,662 62,686 62,676 62,684 62,713 62,700 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.68% 2.31% 2.30% 2.51% 2.46% 2.68% 2.57% -
ROE 9.28% 8.34% 8.82% 9.59% 9.42% 9.27% 8.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,059.10 1,095.88 1,136.50 1,107.51 1,083.07 971.57 854.30 15.38%
EPS 28.42 25.34 26.19 27.76 26.62 26.03 21.97 18.70%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
NAPS 3.0644 3.0364 2.9692 2.8955 2.8248 2.8073 2.7248 8.13%
Adjusted Per Share Value based on latest NOSH - 62,676
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 346.54 358.40 371.82 362.28 354.33 318.00 279.56 15.37%
EPS 9.30 8.29 8.57 9.08 8.71 8.52 7.19 18.69%
DPS 1.64 1.64 1.64 1.64 1.31 1.31 1.31 16.14%
NAPS 1.0027 0.993 0.9714 0.9472 0.9241 0.9189 0.8917 8.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.66 0.52 0.49 0.50 0.52 0.55 -
P/RPS 0.07 0.06 0.05 0.04 0.05 0.05 0.06 10.81%
P/EPS 2.50 2.61 1.99 1.77 1.88 2.00 2.50 0.00%
EY 40.03 38.39 50.37 56.65 53.24 50.06 39.95 0.13%
DY 7.04 7.58 9.62 10.20 8.00 7.69 7.27 -2.11%
P/NAPS 0.23 0.22 0.18 0.17 0.18 0.19 0.20 9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 27/05/09 27/02/09 18/11/08 28/08/08 29/05/08 -
Price 0.67 0.70 0.61 0.50 0.50 0.52 0.53 -
P/RPS 0.06 0.06 0.05 0.05 0.05 0.05 0.06 0.00%
P/EPS 2.36 2.76 2.33 1.80 1.88 2.00 2.41 -1.38%
EY 42.42 36.19 42.94 55.52 53.24 50.06 41.46 1.53%
DY 7.46 7.14 8.20 10.00 8.00 7.69 7.55 -0.79%
P/NAPS 0.22 0.23 0.21 0.17 0.18 0.19 0.19 10.25%

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