[YEELEE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.06%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 740,448 737,771 726,338 703,043 663,994 686,710 712,432 2.60%
PBT 28,969 28,625 28,178 26,714 21,965 20,499 21,837 20.71%
Tax -7,267 -6,982 -6,667 -6,567 -4,145 -4,623 -5,418 21.59%
NP 21,702 21,643 21,511 20,147 17,820 15,876 16,419 20.41%
-
NP to SH 21,702 21,643 21,511 20,147 17,820 15,876 16,419 20.41%
-
Tax Rate 25.09% 24.39% 23.66% 24.58% 18.87% 22.55% 24.81% -
Total Cost 718,746 716,128 704,827 682,896 646,174 670,834 696,013 2.16%
-
Net Worth 227,350 225,832 221,196 216,333 192,120 190,269 186,128 14.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,134 3,134 3,134 3,134 3,133 3,133 3,133 0.02%
Div Payout % 14.44% 14.48% 14.57% 15.56% 17.59% 19.74% 19.09% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 227,350 225,832 221,196 216,333 192,120 190,269 186,128 14.25%
NOSH 175,763 62,668 62,729 62,692 62,694 62,662 62,686 98.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.93% 2.93% 2.96% 2.87% 2.68% 2.31% 2.30% -
ROE 9.55% 9.58% 9.72% 9.31% 9.28% 8.34% 8.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 421.27 1,177.26 1,157.89 1,121.41 1,059.10 1,095.88 1,136.50 -48.36%
EPS 12.35 34.54 34.29 32.14 28.42 25.34 26.19 -39.38%
DPS 1.78 5.00 5.00 5.00 5.00 5.00 5.00 -49.73%
NAPS 1.2935 3.6036 3.5262 3.4507 3.0644 3.0364 2.9692 -42.50%
Adjusted Per Share Value based on latest NOSH - 62,692
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 386.45 385.05 379.08 366.92 346.54 358.40 371.82 2.60%
EPS 11.33 11.30 11.23 10.51 9.30 8.29 8.57 20.43%
DPS 1.64 1.64 1.64 1.64 1.64 1.64 1.64 0.00%
NAPS 1.1866 1.1786 1.1544 1.1291 1.0027 0.993 0.9714 14.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.01 1.54 1.13 0.69 0.71 0.66 0.52 -
P/RPS 0.24 0.13 0.10 0.06 0.07 0.06 0.05 184.28%
P/EPS 8.18 4.46 3.30 2.15 2.50 2.61 1.99 156.38%
EY 12.22 22.43 30.35 46.57 40.03 38.39 50.37 -61.06%
DY 1.77 3.25 4.42 7.25 7.04 7.58 9.62 -67.61%
P/NAPS 0.78 0.43 0.32 0.20 0.23 0.22 0.18 165.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 27/05/09 -
Price 0.88 1.62 1.37 0.86 0.67 0.70 0.61 -
P/RPS 0.21 0.14 0.12 0.08 0.06 0.06 0.05 160.08%
P/EPS 7.13 4.69 4.00 2.68 2.36 2.76 2.33 110.63%
EY 14.03 21.32 25.03 37.37 42.42 36.19 42.94 -52.52%
DY 2.03 3.09 3.65 5.81 7.46 7.14 8.20 -60.54%
P/NAPS 0.68 0.45 0.39 0.25 0.22 0.23 0.21 118.71%

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