[YEELEE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.53%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 407,276 376,390 365,716 282,996 258,381 225,166 252,366 8.29%
PBT 5,488 5,556 7,625 5,777 6,388 9,137 8,257 -6.57%
Tax -1,129 -781 -2,996 -3,102 -2,138 -3,058 -3,408 -16.81%
NP 4,358 4,774 4,629 2,674 4,249 6,078 4,849 -1.76%
-
NP to SH 4,358 4,773 4,629 2,674 4,249 6,078 4,849 -1.76%
-
Tax Rate 20.57% 14.06% 39.29% 53.70% 33.47% 33.47% 41.27% -
Total Cost 402,917 371,616 361,086 280,321 254,132 219,088 247,517 8.45%
-
Net Worth 156,799 146,848 134,843 138,407 136,853 137,979 132,419 2.85%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 1,671 3,343 - - - -
Div Payout % - - 36.10% 125.00% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 156,799 146,848 134,843 138,407 136,853 137,979 132,419 2.85%
NOSH 62,744 62,697 62,671 62,687 62,612 37,553 37,572 8.91%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.07% 1.27% 1.27% 0.95% 1.64% 2.70% 1.92% -
ROE 2.78% 3.25% 3.43% 1.93% 3.11% 4.41% 3.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 649.10 600.33 583.54 451.44 412.66 599.59 671.68 -0.56%
EPS 6.95 7.61 7.39 4.27 6.79 16.19 12.91 -9.80%
DPS 0.00 0.00 2.67 5.33 0.00 0.00 0.00 -
NAPS 2.499 2.3422 2.1516 2.2079 2.1857 3.6742 3.5244 -5.56%
Adjusted Per Share Value based on latest NOSH - 62,727
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 212.56 196.44 190.87 147.70 134.85 117.52 131.71 8.29%
EPS 2.27 2.49 2.42 1.40 2.22 3.17 2.53 -1.79%
DPS 0.00 0.00 0.87 1.74 0.00 0.00 0.00 -
NAPS 0.8183 0.7664 0.7038 0.7224 0.7142 0.7201 0.6911 2.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.50 0.56 0.65 0.77 0.77 1.25 1.64 -
P/RPS 0.08 0.09 0.11 0.17 0.19 0.21 0.24 -16.72%
P/EPS 7.20 7.36 8.80 18.05 11.35 7.72 12.71 -9.03%
EY 13.89 13.60 11.36 5.54 8.81 12.95 7.87 9.92%
DY 0.00 0.00 4.10 6.93 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.30 0.35 0.35 0.34 0.47 -13.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 27/11/01 28/11/00 -
Price 0.50 0.55 0.62 0.81 0.66 1.43 1.49 -
P/RPS 0.08 0.09 0.11 0.18 0.16 0.24 0.22 -15.50%
P/EPS 7.20 7.22 8.39 18.98 9.72 8.83 11.54 -7.55%
EY 13.89 13.84 11.91 5.27 10.28 11.32 8.66 8.18%
DY 0.00 0.00 4.30 6.58 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.29 0.37 0.30 0.39 0.42 -11.62%

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