[YEELEE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

29-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- -24.88%

YoY- -48.65%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	280,337	283,470	278,773	269,220	265,009	255,374	242,581	10.09%
YoY %	-1.11%	1.68%	3.55%	1.59%	3.77%	5.27%	-	-
Horiz. %	115.56%	116.86%	114.92%	110.98%	109.25%	105.27%	100.00%	-
PBT	5,820	6,279	5,438	5,373	6,737	6,288	7,241	-13.51%
YoY %	-7.31%	15.47%	1.21%	-20.25%	7.14%	-13.16%	-	-
Horiz. %	80.38%	86.71%	75.10%	74.20%	93.04%	86.84%	100.00%	-
Tax	-3,651	-3,453	-2,910	-2,363	-2,730	-1,245	-1,656	69.15%
YoY %	-5.73%	-18.66%	-23.15%	13.44%	-119.28%	24.82%	-	-
Horiz. %	220.47%	208.51%	175.72%	142.69%	164.86%	75.18%	100.00%	-
NP	2,169	2,826	2,528	3,010	4,007	5,043	5,585	-46.67%
YoY %	-23.25%	11.79%	-16.01%	-24.88%	-20.54%	-9.70%	-	-
Horiz. %	38.84%	50.60%	45.26%	53.89%	71.75%	90.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,169	2,826	2,528	3,010	4,007	5,043	5,585	-46.67%
YoY %	-23.25%	11.79%	-16.01%	-24.88%	-20.54%	-9.70%	-	-
Horiz. %	38.84%	50.60%	45.26%	53.89%	71.75%	90.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.73%	54.99%	53.51%	43.98%	40.52%	19.80%	22.87%	-
YoY %	14.08%	2.77%	21.67%	8.54%	104.65%	-13.42%	-	-
Horiz. %	274.29%	240.45%	233.97%	192.30%	177.18%	86.58%	100.00%	-
Total Cost	278,168	280,644	276,245	266,210	261,002	250,331	236,996	11.23%
YoY %	-0.88%	1.59%	3.77%	2.00%	4.26%	5.63%	-	-
Horiz. %	117.37%	118.42%	116.56%	112.33%	110.13%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,925	138,495	139,083	138,930	138,010	136,284	138,218	-6.00%
YoY %	-9.08%	-0.42%	0.11%	0.67%	1.27%	-1.40%	-	-
Horiz. %	91.11%	100.20%	100.63%	100.52%	99.85%	98.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	2,509	2,509	2,805	2,805	2,805	1,690	1,690	30.04%
YoY %	0.00%	-10.55%	0.00%	0.00%	65.98%	0.00%	-	-
Horiz. %	148.46%	148.46%	165.98%	165.98%	165.98%	100.00%	100.00%	-
Div Payout %	115.68%	88.79%	110.99%	93.22%	70.02%	33.53%	30.27%	-
YoY %	30.28%	-20.00%	19.06%	33.13%	108.83%	10.77%	-	-
Horiz. %	382.16%	293.33%	366.67%	307.96%	231.32%	110.77%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	125,925	138,495	139,083	138,930	138,010	136,284	138,218	-6.00%
YoY %	-9.08%	-0.42%	0.11%	0.67%	1.27%	-1.40%	-	-
Horiz. %	91.11%	100.20%	100.63%	100.52%	99.85%	98.60%	100.00%	-
NOSH	62,962	62,727	62,582	62,972	62,692	62,352	62,587	0.39%
YoY %	0.37%	0.23%	-0.62%	0.45%	0.55%	-0.38%	-	-
Horiz. %	100.60%	100.22%	99.99%	100.62%	100.17%	99.62%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	0.77%	1.00%	0.91%	1.12%	1.51%	1.97%	2.30%	-
YoY %	-23.00%	9.89%	-18.75%	-25.83%	-23.35%	-14.35%	-	-
Horiz. %	33.48%	43.48%	39.57%	48.70%	65.65%	85.65%	100.00%	-
ROE	1.72%	2.04%	1.82%	2.17%	2.90%	3.70%	4.04%	-
YoY %	-15.69%	12.09%	-16.13%	-25.17%	-21.62%	-8.42%	-	-
Horiz. %	42.57%	50.50%	45.05%	53.71%	71.78%	91.58%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	445.24	451.91	445.45	427.52	422.71	409.56	387.59	9.65%
YoY %	-1.48%	1.45%	4.19%	1.14%	3.21%	5.67%	-	-
Horiz. %	114.87%	116.59%	114.93%	110.30%	109.06%	105.67%	100.00%	-
EPS	3.44	4.51	4.04	4.78	6.39	8.09	8.92	-46.92%
YoY %	-23.73%	11.63%	-15.48%	-25.20%	-21.01%	-9.30%	-	-
Horiz. %	38.57%	50.56%	45.29%	53.59%	71.64%	90.70%	100.00%	-
DPS	4.00	4.00	4.50	4.50	4.48	2.71	2.70	29.86%
YoY %	0.00%	-11.11%	0.00%	0.45%	65.31%	0.37%	-	-
Horiz. %	148.15%	148.15%	166.67%	166.67%	165.93%	100.37%	100.00%	-
NAPS	2.00	2.2079	2.2224	2.2062	2.2014	2.1857	2.2084	-6.37%
YoY %	-9.42%	-0.65%	0.73%	0.22%	0.72%	-1.03%	-	-
Horiz. %	90.56%	99.98%	100.63%	99.90%	99.68%	98.97%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 62,972
RPS	146.31	147.95	145.49	140.51	138.31	133.28	126.61	10.09%
YoY %	-1.11%	1.69%	3.54%	1.59%	3.77%	5.27%	-	-
Horiz. %	115.56%	116.85%	114.91%	110.98%	109.24%	105.27%	100.00%	-
EPS	1.13	1.47	1.32	1.57	2.09	2.63	2.91	-46.68%
YoY %	-23.13%	11.36%	-15.92%	-24.88%	-20.53%	-9.62%	-	-
Horiz. %	38.83%	50.52%	45.36%	53.95%	71.82%	90.38%	100.00%	-
DPS	1.31	1.31	1.46	1.46	1.46	0.88	0.88	30.27%
YoY %	0.00%	-10.27%	0.00%	0.00%	65.91%	0.00%	-	-
Horiz. %	148.86%	148.86%	165.91%	165.91%	165.91%	100.00%	100.00%	-
NAPS	0.6572	0.7228	0.7259	0.7251	0.7203	0.7113	0.7214	-6.00%
YoY %	-9.08%	-0.43%	0.11%	0.67%	1.27%	-1.40%	-	-
Horiz. %	91.10%	100.19%	100.62%	100.51%	99.85%	98.60%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	0.79	0.77	0.69	0.62	0.70	0.77	0.82	-
P/RPS	0.18	0.17	0.15	0.15	0.17	0.19	0.21	-9.74%
YoY %	5.88%	13.33%	0.00%	-11.76%	-10.53%	-9.52%	-	-
Horiz. %	85.71%	80.95%	71.43%	71.43%	80.95%	90.48%	100.00%	-
P/EPS	22.93	17.09	17.08	12.97	10.95	9.52	9.19	83.65%
YoY %	34.17%	0.06%	31.69%	18.45%	15.02%	3.59%	-	-
Horiz. %	249.51%	185.96%	185.85%	141.13%	119.15%	103.59%	100.00%	-
EY	4.36	5.85	5.85	7.71	9.13	10.50	10.88	-45.55%
YoY %	-25.47%	0.00%	-24.12%	-15.55%	-13.05%	-3.49%	-	-
Horiz. %	40.07%	53.77%	53.77%	70.86%	83.92%	96.51%	100.00%	-
DY	5.06	5.19	6.52	7.26	6.39	3.52	3.29	33.13%
YoY %	-2.50%	-20.40%	-10.19%	13.62%	81.53%	6.99%	-	-
Horiz. %	153.80%	157.75%	198.18%	220.67%	194.22%	106.99%	100.00%	-
P/NAPS	0.40	0.35	0.31	0.28	0.32	0.35	0.37	5.31%
YoY %	14.29%	12.90%	10.71%	-12.50%	-8.57%	-5.41%	-	-
Horiz. %	108.11%	94.59%	83.78%	75.68%	86.49%	94.59%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	13/11/03	28/08/03	29/05/03	27/02/03	27/11/02	15/08/02	-
Price	0.76	0.81	0.74	0.65	0.57	0.66	0.82	-
P/RPS	0.17	0.18	0.17	0.15	0.13	0.16	0.21	-13.10%
YoY %	-5.56%	5.88%	13.33%	15.38%	-18.75%	-23.81%	-	-
Horiz. %	80.95%	85.71%	80.95%	71.43%	61.90%	76.19%	100.00%	-
P/EPS	22.06	17.98	18.32	13.60	8.92	8.16	9.19	78.99%
YoY %	22.69%	-1.86%	34.71%	52.47%	9.31%	-11.21%	-	-
Horiz. %	240.04%	195.65%	199.35%	147.99%	97.06%	88.79%	100.00%	-
EY	4.53	5.56	5.46	7.35	11.21	12.25	10.88	-44.15%
YoY %	-18.53%	1.83%	-25.71%	-34.43%	-8.49%	12.59%	-	-
Horiz. %	41.64%	51.10%	50.18%	67.56%	103.03%	112.59%	100.00%	-
DY	5.26	4.94	6.08	6.92	7.85	4.11	3.29	36.61%
YoY %	6.48%	-18.75%	-12.14%	-11.85%	91.00%	24.92%	-	-
Horiz. %	159.88%	150.15%	184.80%	210.33%	238.60%	124.92%	100.00%	-
P/NAPS	0.38	0.37	0.33	0.29	0.26	0.30	0.37	1.78%
YoY %	2.70%	12.12%	13.79%	11.54%	-13.33%	-18.92%	-	-
Horiz. %	102.70%	100.00%	89.19%	78.38%	70.27%	81.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos