[YEELEE] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.25%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 658,290 699,775 767,650 757,721 703,043 694,147 507,902 4.41%
PBT 42,738 29,390 21,456 31,833 26,714 22,821 13,132 21.71%
Tax -9,193 -7,363 -2,155 -7,400 -6,567 -5,422 -2,819 21.75%
NP 33,545 22,027 19,301 24,433 20,147 17,399 10,313 21.70%
-
NP to SH 33,545 22,027 19,301 24,433 20,147 17,399 10,313 21.70%
-
Tax Rate 21.51% 25.05% 10.04% 23.25% 24.58% 23.76% 21.47% -
Total Cost 624,745 677,748 748,349 733,288 682,896 676,748 497,589 3.86%
-
Net Worth 321,313 288,895 269,880 253,299 216,374 181,534 166,036 11.62%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,307 4,387 4,390 4,388 3,135 3,134 2,507 13.30%
Div Payout % 15.82% 19.92% 22.75% 17.96% 15.56% 18.02% 24.32% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 321,313 288,895 269,880 253,299 216,374 181,534 166,036 11.62%
NOSH 176,925 175,513 175,623 175,524 62,704 62,695 62,693 18.85%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.10% 3.15% 2.51% 3.22% 2.87% 2.51% 2.03% -
ROE 10.44% 7.62% 7.15% 9.65% 9.31% 9.58% 6.21% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 372.07 398.70 437.10 431.69 1,121.20 1,107.17 810.14 -12.15%
EPS 18.96 12.55 10.99 13.92 32.13 27.75 16.45 2.39%
DPS 3.00 2.50 2.50 2.50 5.00 5.00 4.00 -4.67%
NAPS 1.8161 1.646 1.5367 1.4431 3.4507 2.8955 2.6484 -6.08%
Adjusted Per Share Value based on latest NOSH - 175,517
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 343.57 365.22 400.64 395.46 366.92 362.28 265.08 4.41%
EPS 17.51 11.50 10.07 12.75 10.51 9.08 5.38 21.71%
DPS 2.77 2.29 2.29 2.29 1.64 1.64 1.31 13.27%
NAPS 1.677 1.5078 1.4085 1.322 1.1293 0.9474 0.8666 11.62%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.26 0.85 0.84 0.92 0.69 0.49 0.55 -
P/RPS 0.34 0.21 0.19 0.21 0.06 0.04 0.07 30.10%
P/EPS 6.65 6.77 7.64 6.61 2.15 1.77 3.34 12.15%
EY 15.05 14.76 13.08 15.13 46.57 56.64 29.91 -10.80%
DY 2.38 2.94 2.98 2.72 7.25 10.20 7.27 -16.96%
P/NAPS 0.69 0.52 0.55 0.64 0.20 0.17 0.21 21.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 28/02/12 24/02/11 24/02/10 27/02/09 28/02/08 -
Price 1.44 0.82 0.86 0.95 0.86 0.50 0.55 -
P/RPS 0.39 0.21 0.20 0.22 0.08 0.05 0.07 33.11%
P/EPS 7.59 6.53 7.83 6.82 2.68 1.80 3.34 14.64%
EY 13.17 15.30 12.78 14.65 37.36 55.50 29.91 -12.76%
DY 2.08 3.05 2.91 2.63 5.81 10.00 7.27 -18.80%
P/NAPS 0.79 0.50 0.56 0.66 0.25 0.17 0.21 24.68%

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