[YEELEE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.77%
YoY- 31.01%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 757,721 740,448 737,771 726,338 703,043 663,994 686,710 6.76%
PBT 31,833 28,969 28,625 28,178 26,714 21,965 20,499 33.99%
Tax -7,400 -7,267 -6,982 -6,667 -6,567 -4,145 -4,623 36.72%
NP 24,433 21,702 21,643 21,511 20,147 17,820 15,876 33.19%
-
NP to SH 24,433 21,702 21,643 21,511 20,147 17,820 15,876 33.19%
-
Tax Rate 23.25% 25.09% 24.39% 23.66% 24.58% 18.87% 22.55% -
Total Cost 733,288 718,746 716,128 704,827 682,896 646,174 670,834 6.09%
-
Net Worth 253,289 227,350 225,832 221,196 216,333 192,120 190,269 20.95%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,387 3,134 3,134 3,134 3,134 3,133 3,133 25.08%
Div Payout % 17.96% 14.44% 14.48% 14.57% 15.56% 17.59% 19.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 253,289 227,350 225,832 221,196 216,333 192,120 190,269 20.95%
NOSH 175,517 175,763 62,668 62,729 62,692 62,694 62,662 98.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.22% 2.93% 2.93% 2.96% 2.87% 2.68% 2.31% -
ROE 9.65% 9.55% 9.58% 9.72% 9.31% 9.28% 8.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 431.71 421.27 1,177.26 1,157.89 1,121.41 1,059.10 1,095.88 -46.17%
EPS 13.92 12.35 34.54 34.29 32.14 28.42 25.34 -32.85%
DPS 2.50 1.78 5.00 5.00 5.00 5.00 5.00 -36.92%
NAPS 1.4431 1.2935 3.6036 3.5262 3.4507 3.0644 3.0364 -39.01%
Adjusted Per Share Value based on latest NOSH - 62,729
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.46 386.45 385.05 379.08 366.92 346.54 358.40 6.76%
EPS 12.75 11.33 11.30 11.23 10.51 9.30 8.29 33.13%
DPS 2.29 1.64 1.64 1.64 1.64 1.64 1.64 24.85%
NAPS 1.3219 1.1866 1.1786 1.1544 1.1291 1.0027 0.993 20.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.92 1.01 1.54 1.13 0.69 0.71 0.66 -
P/RPS 0.21 0.24 0.13 0.10 0.06 0.07 0.06 129.99%
P/EPS 6.61 8.18 4.46 3.30 2.15 2.50 2.61 85.48%
EY 15.13 12.22 22.43 30.35 46.57 40.03 38.39 -46.15%
DY 2.72 1.77 3.25 4.42 7.25 7.04 7.58 -49.40%
P/NAPS 0.64 0.78 0.43 0.32 0.20 0.23 0.22 103.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 -
Price 0.95 0.88 1.62 1.37 0.86 0.67 0.70 -
P/RPS 0.22 0.21 0.14 0.12 0.08 0.06 0.06 137.22%
P/EPS 6.82 7.13 4.69 4.00 2.68 2.36 2.76 82.47%
EY 14.65 14.03 21.32 25.03 37.37 42.42 36.19 -45.18%
DY 2.63 2.03 3.09 3.65 5.81 7.46 7.14 -48.52%
P/NAPS 0.66 0.68 0.45 0.39 0.25 0.22 0.23 101.54%

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