[YEELEE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.63%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 703,043 663,994 686,710 712,432 694,147 678,915 609,309 9.98%
PBT 26,714 21,965 20,499 21,837 22,820 23,465 22,355 12.57%
Tax -6,567 -4,145 -4,623 -5,418 -5,422 -6,779 -6,029 5.84%
NP 20,147 17,820 15,876 16,419 17,398 16,686 16,326 15.00%
-
NP to SH 20,147 17,820 15,876 16,419 17,398 16,686 16,326 15.00%
-
Tax Rate 24.58% 18.87% 22.55% 24.81% 23.76% 28.89% 26.97% -
Total Cost 682,896 646,174 670,834 696,013 676,749 662,229 592,983 9.84%
-
Net Worth 216,333 192,120 190,269 186,128 181,479 177,070 176,056 14.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,134 3,133 3,133 3,133 3,133 2,508 2,508 15.96%
Div Payout % 15.56% 17.59% 19.74% 19.09% 18.01% 15.04% 15.37% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 216,333 192,120 190,269 186,128 181,479 177,070 176,056 14.67%
NOSH 62,692 62,694 62,662 62,686 62,676 62,684 62,713 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.87% 2.68% 2.31% 2.30% 2.51% 2.46% 2.68% -
ROE 9.31% 9.28% 8.34% 8.82% 9.59% 9.42% 9.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,121.41 1,059.10 1,095.88 1,136.50 1,107.51 1,083.07 971.57 10.00%
EPS 32.14 28.42 25.34 26.19 27.76 26.62 26.03 15.04%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 4.00 15.99%
NAPS 3.4507 3.0644 3.0364 2.9692 2.8955 2.8248 2.8073 14.70%
Adjusted Per Share Value based on latest NOSH - 62,686
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 366.92 346.54 358.40 371.82 362.28 354.33 318.00 9.98%
EPS 10.51 9.30 8.29 8.57 9.08 8.71 8.52 14.97%
DPS 1.64 1.64 1.64 1.64 1.64 1.31 1.31 16.11%
NAPS 1.1291 1.0027 0.993 0.9714 0.9472 0.9241 0.9189 14.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.71 0.66 0.52 0.49 0.50 0.52 -
P/RPS 0.06 0.07 0.06 0.05 0.04 0.05 0.05 12.88%
P/EPS 2.15 2.50 2.61 1.99 1.77 1.88 2.00 4.92%
EY 46.57 40.03 38.39 50.37 56.65 53.24 50.06 -4.69%
DY 7.25 7.04 7.58 9.62 10.20 8.00 7.69 -3.84%
P/NAPS 0.20 0.23 0.22 0.18 0.17 0.18 0.19 3.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 18/08/09 27/05/09 27/02/09 18/11/08 28/08/08 -
Price 0.86 0.67 0.70 0.61 0.50 0.50 0.52 -
P/RPS 0.08 0.06 0.06 0.05 0.05 0.05 0.05 36.68%
P/EPS 2.68 2.36 2.76 2.33 1.80 1.88 2.00 21.48%
EY 37.37 42.42 36.19 42.94 55.52 53.24 50.06 -17.66%
DY 5.81 7.46 7.14 8.20 10.00 8.00 7.69 -17.00%
P/NAPS 0.25 0.22 0.23 0.21 0.17 0.18 0.19 20.01%

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