[YEELEE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.96%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 734,866 506,849 407,276 376,390 365,716 282,996 258,381 19.01%
PBT 25,133 11,356 5,488 5,556 7,625 5,777 6,388 25.61%
Tax -7,618 -2,338 -1,129 -781 -2,996 -3,102 -2,138 23.56%
NP 17,514 9,017 4,358 4,774 4,629 2,674 4,249 26.59%
-
NP to SH 17,514 9,017 4,358 4,773 4,629 2,674 4,249 26.59%
-
Tax Rate 30.31% 20.59% 20.57% 14.06% 39.29% 53.70% 33.47% -
Total Cost 717,352 497,832 402,917 371,616 361,086 280,321 254,132 18.86%
-
Net Worth 177,119 161,566 156,799 146,848 134,843 138,407 136,853 4.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 1,671 3,343 - -
Div Payout % - - - - 36.10% 125.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 177,119 161,566 156,799 146,848 134,843 138,407 136,853 4.38%
NOSH 62,701 62,678 62,744 62,697 62,671 62,687 62,612 0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.38% 1.78% 1.07% 1.27% 1.27% 0.95% 1.64% -
ROE 9.89% 5.58% 2.78% 3.25% 3.43% 1.93% 3.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,172.01 808.65 649.10 600.33 583.54 451.44 412.66 18.98%
EPS 27.93 14.39 6.95 7.61 7.39 4.27 6.79 26.55%
DPS 0.00 0.00 0.00 0.00 2.67 5.33 0.00 -
NAPS 2.8248 2.5777 2.499 2.3422 2.1516 2.2079 2.1857 4.36%
Adjusted Per Share Value based on latest NOSH - 62,796
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 383.53 264.53 212.56 196.44 190.87 147.70 134.85 19.01%
EPS 9.14 4.71 2.27 2.49 2.42 1.40 2.22 26.57%
DPS 0.00 0.00 0.00 0.00 0.87 1.74 0.00 -
NAPS 0.9244 0.8432 0.8183 0.7664 0.7038 0.7224 0.7142 4.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.51 0.50 0.56 0.65 0.77 0.77 -
P/RPS 0.04 0.06 0.08 0.09 0.11 0.17 0.19 -22.85%
P/EPS 1.79 3.54 7.20 7.36 8.80 18.05 11.35 -26.47%
EY 55.87 28.21 13.89 13.60 11.36 5.54 8.81 36.01%
DY 0.00 0.00 0.00 0.00 4.10 6.93 0.00 -
P/NAPS 0.18 0.20 0.20 0.24 0.30 0.35 0.35 -10.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 30/11/07 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 -
Price 0.50 0.52 0.50 0.55 0.62 0.81 0.66 -
P/RPS 0.04 0.06 0.08 0.09 0.11 0.18 0.16 -20.61%
P/EPS 1.79 3.61 7.20 7.22 8.39 18.98 9.72 -24.55%
EY 55.87 27.67 13.89 13.84 11.91 5.27 10.28 32.56%
DY 0.00 0.00 0.00 0.00 4.30 6.58 0.00 -
P/NAPS 0.18 0.20 0.20 0.23 0.29 0.37 0.30 -8.15%

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