[YEELEE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.42%
YoY- 56.16%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 423,346 394,781 379,589 373,172 371,617 369,860 366,353 10.09%
PBT 5,464 5,242 4,515 4,645 5,294 5,198 4,875 7.87%
Tax -2,161 -1,181 -287 -335 -921 -1,042 -2,229 -2.03%
NP 3,303 4,061 4,228 4,310 4,373 4,156 2,646 15.88%
-
NP to SH 3,303 4,061 4,228 4,310 4,372 4,155 2,645 15.91%
-
Tax Rate 39.55% 22.53% 6.36% 7.21% 17.40% 20.05% 45.72% -
Total Cost 420,043 390,720 375,361 368,862 367,244 365,704 363,707 10.04%
-
Net Worth 169,993 156,533 156,332 156,319 155,596 147,082 146,525 10.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,039 1,885 1,885 1,885 1,885 - 1,228 40.09%
Div Payout % 61.76% 46.43% 44.60% 43.75% 43.13% - 46.45% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 169,993 156,533 156,332 156,319 155,596 147,082 146,525 10.38%
NOSH 67,999 62,638 62,470 62,673 62,857 62,796 62,551 5.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.78% 1.03% 1.11% 1.15% 1.18% 1.12% 0.72% -
ROE 1.94% 2.59% 2.70% 2.76% 2.81% 2.82% 1.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 622.57 630.25 607.63 595.42 591.21 588.98 585.69 4.14%
EPS 4.86 6.48 6.77 6.88 6.96 6.62 4.23 9.66%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 2.00 30.94%
NAPS 2.4999 2.499 2.5025 2.4942 2.4754 2.3422 2.3425 4.41%
Adjusted Per Share Value based on latest NOSH - 62,673
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 220.95 206.04 198.11 194.76 193.95 193.03 191.20 10.09%
EPS 1.72 2.12 2.21 2.25 2.28 2.17 1.38 15.76%
DPS 1.06 0.98 0.98 0.98 0.98 0.00 0.64 39.85%
NAPS 0.8872 0.817 0.8159 0.8158 0.8121 0.7676 0.7647 10.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.50 0.51 0.52 0.52 0.56 0.57 -
P/RPS 0.08 0.08 0.08 0.09 0.09 0.10 0.10 -13.78%
P/EPS 10.29 7.71 7.54 7.56 7.48 8.46 13.48 -16.43%
EY 9.71 12.97 13.27 13.22 13.38 11.82 7.42 19.58%
DY 6.00 6.00 5.88 5.77 5.77 0.00 3.51 42.82%
P/NAPS 0.20 0.20 0.20 0.21 0.21 0.24 0.24 -11.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 24/05/06 27/02/06 23/11/05 24/08/05 -
Price 0.54 0.50 0.49 0.49 0.50 0.55 0.56 -
P/RPS 0.09 0.08 0.08 0.08 0.08 0.09 0.10 -6.76%
P/EPS 11.12 7.71 7.24 7.13 7.19 8.31 13.24 -10.95%
EY 9.00 12.97 13.81 14.03 13.91 12.03 7.55 12.38%
DY 5.56 6.00 6.12 6.12 6.00 0.00 3.57 34.25%
P/NAPS 0.22 0.20 0.20 0.20 0.20 0.23 0.24 -5.62%

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