[YEELEE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.45%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 699,775 767,650 757,721 703,043 694,147 507,902 423,346 8.72%
PBT 29,390 21,456 31,833 26,714 22,821 13,132 5,464 32.33%
Tax -7,363 -2,155 -7,400 -6,567 -5,422 -2,819 -2,161 22.64%
NP 22,027 19,301 24,433 20,147 17,399 10,313 3,303 37.15%
-
NP to SH 22,027 19,301 24,433 20,147 17,399 10,313 3,303 37.15%
-
Tax Rate 25.05% 10.04% 23.25% 24.58% 23.76% 21.47% 39.55% -
Total Cost 677,748 748,349 733,288 682,896 676,748 497,589 420,043 8.29%
-
Net Worth 288,895 269,880 253,299 216,374 181,534 166,036 156,682 10.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,387 4,390 4,388 3,135 3,134 2,507 1,880 15.15%
Div Payout % 19.92% 22.75% 17.96% 15.56% 18.02% 24.32% 56.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 288,895 269,880 253,299 216,374 181,534 166,036 156,682 10.72%
NOSH 175,513 175,623 175,524 62,704 62,695 62,693 62,675 18.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.15% 2.51% 3.22% 2.87% 2.51% 2.03% 0.78% -
ROE 7.62% 7.15% 9.65% 9.31% 9.58% 6.21% 2.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 398.70 437.10 431.69 1,121.20 1,107.17 810.14 675.46 -8.40%
EPS 12.55 10.99 13.92 32.13 27.75 16.45 5.27 15.54%
DPS 2.50 2.50 2.50 5.00 5.00 4.00 3.00 -2.99%
NAPS 1.646 1.5367 1.4431 3.4507 2.8955 2.6484 2.4999 -6.72%
Adjusted Per Share Value based on latest NOSH - 62,692
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 365.22 400.64 395.46 366.92 362.28 265.08 220.95 8.72%
EPS 11.50 10.07 12.75 10.51 9.08 5.38 1.72 37.21%
DPS 2.29 2.29 2.29 1.64 1.64 1.31 0.98 15.18%
NAPS 1.5078 1.4085 1.322 1.1293 0.9474 0.8666 0.8177 10.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.84 0.92 0.69 0.49 0.55 0.50 -
P/RPS 0.21 0.19 0.21 0.06 0.04 0.07 0.07 20.07%
P/EPS 6.77 7.64 6.61 2.15 1.77 3.34 9.49 -5.46%
EY 14.76 13.08 15.13 46.57 56.64 29.91 10.54 5.76%
DY 2.94 2.98 2.72 7.25 10.20 7.27 6.00 -11.19%
P/NAPS 0.52 0.55 0.64 0.20 0.17 0.21 0.20 17.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.82 0.86 0.95 0.86 0.50 0.55 0.54 -
P/RPS 0.21 0.20 0.22 0.08 0.05 0.07 0.08 17.43%
P/EPS 6.53 7.83 6.82 2.68 1.80 3.34 10.25 -7.23%
EY 15.30 12.78 14.65 37.36 55.50 29.91 9.76 7.77%
DY 3.05 2.91 2.63 5.81 10.00 7.27 5.56 -9.51%
P/NAPS 0.50 0.56 0.66 0.25 0.17 0.21 0.22 14.64%

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