[YEELEE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -5.42%

YoY- 7.43%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	767,650	815,561	804,187	777,797	757,721	740,448	737,771	2.67%
YoY %	-5.87%	1.41%	3.39%	2.65%	2.33%	0.36%	-	-
Horiz. %	104.05%	110.54%	109.00%	105.43%	102.70%	100.36%	100.00%	-
PBT	21,456	26,042	28,945	30,066	31,833	28,969	28,625	-17.44%
YoY %	-17.61%	-10.03%	-3.73%	-5.55%	9.89%	1.20%	-	-
Horiz. %	74.96%	90.98%	101.12%	105.03%	111.21%	101.20%	100.00%	-
Tax	-2,155	-5,697	-6,292	-6,957	-7,400	-7,267	-6,982	-54.23%
YoY %	62.17%	9.46%	9.56%	5.99%	-1.83%	-4.08%	-	-
Horiz. %	30.87%	81.60%	90.12%	99.64%	105.99%	104.08%	100.00%	-
NP	19,301	20,345	22,653	23,109	24,433	21,702	21,643	-7.33%
YoY %	-5.13%	-10.19%	-1.97%	-5.42%	12.58%	0.27%	-	-
Horiz. %	89.18%	94.00%	104.67%	106.77%	112.89%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,301	20,345	22,653	23,109	24,433	21,702	21,643	-7.33%
YoY %	-5.13%	-10.19%	-1.97%	-5.42%	12.58%	0.27%	-	-
Horiz. %	89.18%	94.00%	104.67%	106.77%	112.89%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.04%	21.88%	21.74%	23.14%	23.25%	25.09%	24.39%	-
YoY %	-54.11%	0.64%	-6.05%	-0.47%	-7.33%	2.87%	-	-
Horiz. %	41.16%	89.71%	89.13%	94.87%	95.33%	102.87%	100.00%	-
Total Cost	748,349	795,216	781,534	754,688	733,288	718,746	716,128	2.96%
YoY %	-5.89%	1.75%	3.56%	2.92%	2.02%	0.37%	-	-
Horiz. %	104.50%	111.04%	109.13%	105.38%	102.40%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,015	261,208	260,624	257,255	253,289	227,350	225,832	12.61%
YoY %	3.37%	0.22%	1.31%	1.57%	11.41%	0.67%	-	-
Horiz. %	119.56%	115.66%	115.41%	113.91%	112.16%	100.67%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	4,392	4,387	4,387	4,387	4,387	3,134	3,134	25.15%
YoY %	0.11%	0.00%	0.00%	0.00%	39.98%	0.00%	-	-
Horiz. %	140.14%	139.98%	139.98%	139.98%	139.98%	100.00%	100.00%	-
Div Payout %	22.76%	21.57%	19.37%	18.99%	17.96%	14.44%	14.48%	-
YoY %	5.52%	11.36%	2.00%	5.73%	24.38%	-0.28%	-	-
Horiz. %	157.18%	148.96%	133.77%	131.15%	124.03%	99.72%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	270,015	261,208	260,624	257,255	253,289	227,350	225,832	12.61%
YoY %	3.37%	0.22%	1.31%	1.57%	11.41%	0.67%	-	-
Horiz. %	119.56%	115.66%	115.41%	113.91%	112.16%	100.67%	100.00%	-
NOSH	175,711	175,414	175,481	175,732	175,517	175,763	62,668	98.46%
YoY %	0.17%	-0.04%	-0.14%	0.12%	-0.14%	180.47%	-	-
Horiz. %	280.38%	279.91%	280.02%	280.42%	280.07%	280.47%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	2.51%	2.49%	2.82%	2.97%	3.22%	2.93%	2.93%	-
YoY %	0.80%	-11.70%	-5.05%	-7.76%	9.90%	0.00%	-	-
Horiz. %	85.67%	84.98%	96.25%	101.37%	109.90%	100.00%	100.00%	-
ROE	7.15%	7.79%	8.69%	8.98%	9.65%	9.55%	9.58%	-
YoY %	-8.22%	-10.36%	-3.23%	-6.94%	1.05%	-0.31%	-	-
Horiz. %	74.63%	81.32%	90.71%	93.74%	100.73%	99.69%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	436.88	464.93	458.28	442.60	431.71	421.27	1,177.26	-48.26%
YoY %	-6.03%	1.45%	3.54%	2.52%	2.48%	-64.22%	-	-
Horiz. %	37.11%	39.49%	38.93%	37.60%	36.67%	35.78%	100.00%	-
EPS	10.98	11.60	12.91	13.15	13.92	12.35	34.54	-53.32%
YoY %	-5.34%	-10.15%	-1.83%	-5.53%	12.71%	-64.24%	-	-
Horiz. %	31.79%	33.58%	37.38%	38.07%	40.30%	35.76%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	1.78	5.00	-36.92%
YoY %	0.00%	0.00%	0.00%	0.00%	40.45%	-64.40%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	35.60%	100.00%	-
NAPS	1.5367	1.4891	1.4852	1.4639	1.4431	1.2935	3.6036	-43.25%
YoY %	3.20%	0.26%	1.46%	1.44%	11.57%	-64.11%	-	-
Horiz. %	42.64%	41.32%	41.21%	40.62%	40.05%	35.89%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 175,732
RPS	400.64	425.65	419.71	405.94	395.46	386.45	385.05	2.67%
YoY %	-5.88%	1.42%	3.39%	2.65%	2.33%	0.36%	-	-
Horiz. %	104.05%	110.54%	109.00%	105.43%	102.70%	100.36%	100.00%	-
EPS	10.07	10.62	11.82	12.06	12.75	11.33	11.30	-7.37%
YoY %	-5.18%	-10.15%	-1.99%	-5.41%	12.53%	0.27%	-	-
Horiz. %	89.12%	93.98%	104.60%	106.73%	112.83%	100.27%	100.00%	-
DPS	2.29	2.29	2.29	2.29	2.29	1.64	1.64	24.85%
YoY %	0.00%	0.00%	0.00%	0.00%	39.63%	0.00%	-	-
Horiz. %	139.63%	139.63%	139.63%	139.63%	139.63%	100.00%	100.00%	-
NAPS	1.4092	1.3633	1.3602	1.3426	1.3219	1.1866	1.1786	12.61%
YoY %	3.37%	0.23%	1.31%	1.57%	11.40%	0.68%	-	-
Horiz. %	119.57%	115.67%	115.41%	113.91%	112.16%	100.68%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.84	0.85	1.00	0.97	0.92	1.01	1.54	-
P/RPS	0.19	0.18	0.22	0.22	0.21	0.24	0.13	28.69%
YoY %	5.56%	-18.18%	0.00%	4.76%	-12.50%	84.62%	-	-
Horiz. %	146.15%	138.46%	169.23%	169.23%	161.54%	184.62%	100.00%	-
P/EPS	7.65	7.33	7.75	7.38	6.61	8.18	4.46	43.14%
YoY %	4.37%	-5.42%	5.01%	11.65%	-19.19%	83.41%	-	-
Horiz. %	171.52%	164.35%	173.77%	165.47%	148.21%	183.41%	100.00%	-
EY	13.08	13.65	12.91	13.56	15.13	12.22	22.43	-30.13%
YoY %	-4.18%	5.73%	-4.79%	-10.38%	23.81%	-45.52%	-	-
Horiz. %	58.31%	60.86%	57.56%	60.45%	67.45%	54.48%	100.00%	-
DY	2.98	2.94	2.50	2.57	2.72	1.77	3.25	-5.60%
YoY %	1.36%	17.60%	-2.72%	-5.51%	53.67%	-45.54%	-	-
Horiz. %	91.69%	90.46%	76.92%	79.08%	83.69%	54.46%	100.00%	-
P/NAPS	0.55	0.57	0.67	0.66	0.64	0.78	0.43	17.77%
YoY %	-3.51%	-14.93%	1.52%	3.12%	-17.95%	81.40%	-	-
Horiz. %	127.91%	132.56%	155.81%	153.49%	148.84%	181.40%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	23/11/11	23/08/11	26/05/11	24/02/11	24/11/10	24/08/10	-
Price	0.86	0.85	0.88	1.05	0.95	0.88	1.62	-
P/RPS	0.20	0.18	0.19	0.24	0.22	0.21	0.14	26.76%
YoY %	11.11%	-5.26%	-20.83%	9.09%	4.76%	50.00%	-	-
Horiz. %	142.86%	128.57%	135.71%	171.43%	157.14%	150.00%	100.00%	-
P/EPS	7.83	7.33	6.82	7.98	6.82	7.13	4.69	40.60%
YoY %	6.82%	7.48%	-14.54%	17.01%	-4.35%	52.03%	-	-
Horiz. %	166.95%	156.29%	145.42%	170.15%	145.42%	152.03%	100.00%	-
EY	12.77	13.65	14.67	12.52	14.65	14.03	21.32	-28.87%
YoY %	-6.45%	-6.95%	17.17%	-14.54%	4.42%	-34.19%	-	-
Horiz. %	59.90%	64.02%	68.81%	58.72%	68.71%	65.81%	100.00%	-
DY	2.91	2.94	2.84	2.38	2.63	2.03	3.09	-3.91%
YoY %	-1.02%	3.52%	19.33%	-9.51%	29.56%	-34.30%	-	-
Horiz. %	94.17%	95.15%	91.91%	77.02%	85.11%	65.70%	100.00%	-
P/NAPS	0.56	0.57	0.59	0.72	0.66	0.68	0.45	15.64%
YoY %	-1.75%	-3.39%	-18.06%	9.09%	-2.94%	51.11%	-	-
Horiz. %	124.44%	126.67%	131.11%	160.00%	146.67%	151.11%	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