[YEELEE] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.32%
YoY- 73.08%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 380,137 305,457 282,293 274,287 212,247 193,786 168,875 14.47%
PBT 8,517 4,116 4,167 5,719 4,333 4,791 6,853 3.68%
Tax -1,754 -847 -586 -2,247 -2,327 -1,604 -2,294 -4.37%
NP 6,763 3,269 3,581 3,472 2,006 3,187 4,559 6.79%
-
NP to SH 6,763 3,269 3,580 3,472 2,006 3,187 4,559 6.79%
-
Tax Rate 20.59% 20.58% 14.06% 39.29% 53.70% 33.48% 33.47% -
Total Cost 373,374 302,188 278,712 270,815 210,241 190,599 164,316 14.65%
-
Net Worth 161,566 156,799 146,848 134,843 138,407 136,853 137,979 2.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 1,253 2,507 - - -
Div Payout % - - - 36.10% 125.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 161,566 156,799 146,848 134,843 138,407 136,853 137,979 2.66%
NOSH 62,678 62,744 62,697 62,671 62,687 62,612 37,553 8.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.78% 1.07% 1.27% 1.27% 0.95% 1.64% 2.70% -
ROE 4.19% 2.08% 2.44% 2.57% 1.45% 2.33% 3.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 606.49 486.83 450.25 437.66 338.58 309.50 449.69 5.10%
EPS 10.79 5.21 5.71 5.54 3.20 5.09 12.14 -1.94%
DPS 0.00 0.00 0.00 2.00 4.00 0.00 0.00 -
NAPS 2.5777 2.499 2.3422 2.1516 2.2079 2.1857 3.6742 -5.73%
Adjusted Per Share Value based on latest NOSH - 61,428
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 198.40 159.42 147.33 143.15 110.77 101.14 88.14 14.47%
EPS 3.53 1.71 1.87 1.81 1.05 1.66 2.38 6.78%
DPS 0.00 0.00 0.00 0.65 1.31 0.00 0.00 -
NAPS 0.8432 0.8183 0.7664 0.7038 0.7224 0.7142 0.7201 2.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.51 0.50 0.56 0.65 0.77 0.77 1.25 -
P/RPS 0.08 0.10 0.12 0.15 0.23 0.25 0.28 -18.83%
P/EPS 4.73 9.60 9.81 11.73 24.06 15.13 10.30 -12.15%
EY 21.16 10.42 10.20 8.52 4.16 6.61 9.71 13.85%
DY 0.00 0.00 0.00 3.08 5.19 0.00 0.00 -
P/NAPS 0.20 0.20 0.24 0.30 0.35 0.35 0.34 -8.46%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 27/11/01 -
Price 0.52 0.50 0.55 0.62 0.81 0.66 1.43 -
P/RPS 0.09 0.10 0.12 0.14 0.24 0.21 0.32 -19.04%
P/EPS 4.82 9.60 9.63 11.19 25.31 12.97 11.78 -13.83%
EY 20.75 10.42 10.38 8.94 3.95 7.71 8.49 16.05%
DY 0.00 0.00 0.00 3.23 4.94 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.29 0.37 0.30 0.39 -10.52%

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