[YEELEE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.65%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 713,860 821,656 744,536 694,662 734,866 506,849 407,276 9.79%
PBT 24,069 19,278 27,000 23,993 25,133 11,356 5,488 27.91%
Tax -5,277 -4,578 -6,849 -5,916 -7,618 -2,338 -1,129 29.27%
NP 18,792 14,700 20,150 18,077 17,514 9,017 4,358 27.55%
-
NP to SH 18,792 14,700 20,150 18,077 17,514 9,017 4,358 27.55%
-
Tax Rate 21.92% 23.75% 25.37% 24.66% 30.31% 20.59% 20.57% -
Total Cost 695,068 806,956 724,385 676,585 717,352 497,832 402,917 9.50%
-
Net Worth 280,949 261,422 227,046 192,169 177,119 161,566 156,799 10.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 280,949 261,422 227,046 192,169 177,119 161,566 156,799 10.19%
NOSH 175,516 175,557 175,528 62,710 62,701 62,678 62,744 18.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.63% 1.79% 2.71% 2.60% 2.38% 1.78% 1.07% -
ROE 6.69% 5.62% 8.88% 9.41% 9.89% 5.58% 2.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.72 468.03 424.17 1,107.73 1,172.01 808.65 649.10 -7.48%
EPS 10.71 8.37 11.48 28.83 27.93 14.39 6.95 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6007 1.4891 1.2935 3.0644 2.8248 2.5777 2.499 -7.14%
Adjusted Per Share Value based on latest NOSH - 62,694
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 372.57 428.83 388.58 362.55 383.53 264.53 212.56 9.79%
EPS 9.81 7.67 10.52 9.43 9.14 4.71 2.27 27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4663 1.3644 1.185 1.003 0.9244 0.8432 0.8183 10.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.85 1.01 0.71 0.50 0.51 0.50 -
P/RPS 0.21 0.18 0.24 0.06 0.04 0.06 0.08 17.43%
P/EPS 8.03 10.15 8.80 2.46 1.79 3.54 7.20 1.83%
EY 12.45 9.85 11.37 40.60 55.87 28.21 13.89 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.78 0.23 0.18 0.20 0.20 17.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 24/11/10 30/11/09 18/11/08 30/11/07 28/11/06 -
Price 0.82 0.85 0.88 0.67 0.50 0.52 0.50 -
P/RPS 0.20 0.18 0.21 0.06 0.04 0.06 0.08 16.48%
P/EPS 7.66 10.15 7.67 2.32 1.79 3.61 7.20 1.03%
EY 13.06 9.85 13.05 43.02 55.87 27.67 13.89 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.68 0.22 0.18 0.20 0.20 16.86%

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