[YEELEE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.58%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 815,561 804,187 777,797 757,721 740,448 737,771 726,338 8.02%
PBT 26,042 28,945 30,066 31,833 28,969 28,625 28,178 -5.11%
Tax -5,697 -6,292 -6,957 -7,400 -7,267 -6,982 -6,667 -9.94%
NP 20,345 22,653 23,109 24,433 21,702 21,643 21,511 -3.64%
-
NP to SH 20,345 22,653 23,109 24,433 21,702 21,643 21,511 -3.64%
-
Tax Rate 21.88% 21.74% 23.14% 23.25% 25.09% 24.39% 23.66% -
Total Cost 795,216 781,534 754,688 733,288 718,746 716,128 704,827 8.36%
-
Net Worth 261,208 260,624 257,255 253,289 227,350 225,832 221,196 11.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,387 4,387 4,387 4,387 3,134 3,134 3,134 25.10%
Div Payout % 21.57% 19.37% 18.99% 17.96% 14.44% 14.48% 14.57% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 261,208 260,624 257,255 253,289 227,350 225,832 221,196 11.71%
NOSH 175,414 175,481 175,732 175,517 175,763 62,668 62,729 98.36%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.49% 2.82% 2.97% 3.22% 2.93% 2.93% 2.96% -
ROE 7.79% 8.69% 8.98% 9.65% 9.55% 9.58% 9.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 464.93 458.28 442.60 431.71 421.27 1,177.26 1,157.89 -45.54%
EPS 11.60 12.91 13.15 13.92 12.35 34.54 34.29 -51.41%
DPS 2.50 2.50 2.50 2.50 1.78 5.00 5.00 -36.97%
NAPS 1.4891 1.4852 1.4639 1.4431 1.2935 3.6036 3.5262 -43.68%
Adjusted Per Share Value based on latest NOSH - 175,517
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 425.65 419.71 405.94 395.46 386.45 385.05 379.08 8.02%
EPS 10.62 11.82 12.06 12.75 11.33 11.30 11.23 -3.65%
DPS 2.29 2.29 2.29 2.29 1.64 1.64 1.64 24.90%
NAPS 1.3633 1.3602 1.3426 1.3219 1.1866 1.1786 1.1544 11.71%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 1.00 0.97 0.92 1.01 1.54 1.13 -
P/RPS 0.18 0.22 0.22 0.21 0.24 0.13 0.10 47.91%
P/EPS 7.33 7.75 7.38 6.61 8.18 4.46 3.30 70.15%
EY 13.65 12.91 13.56 15.13 12.22 22.43 30.35 -41.26%
DY 2.94 2.50 2.57 2.72 1.77 3.25 4.42 -23.78%
P/NAPS 0.57 0.67 0.66 0.64 0.78 0.43 0.32 46.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 26/05/11 24/02/11 24/11/10 24/08/10 26/05/10 -
Price 0.85 0.88 1.05 0.95 0.88 1.62 1.37 -
P/RPS 0.18 0.19 0.24 0.22 0.21 0.14 0.12 31.00%
P/EPS 7.33 6.82 7.98 6.82 7.13 4.69 4.00 49.69%
EY 13.65 14.67 12.52 14.65 14.03 21.32 25.03 -33.22%
DY 2.94 2.84 2.38 2.63 2.03 3.09 3.65 -13.41%
P/NAPS 0.57 0.59 0.72 0.66 0.68 0.45 0.39 28.75%

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