[YEELEE] YoY Cumulative 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- 58.48%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 535,395 616,242 558,402 520,997 551,150 380,137 305,457 9.79%
PBT 18,052 14,459 20,250 17,995 18,850 8,517 4,116 27.91%
Tax -3,958 -3,434 -5,137 -4,437 -5,714 -1,754 -847 29.26%
NP 14,094 11,025 15,113 13,558 13,136 6,763 3,269 27.54%
-
NP to SH 14,094 11,025 15,113 13,558 13,136 6,763 3,269 27.54%
-
Tax Rate 21.93% 23.75% 25.37% 24.66% 30.31% 20.59% 20.58% -
Total Cost 521,301 605,217 543,289 507,439 538,014 373,374 302,188 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 5.02% 4.22% 6.66% 7.06% 7.42% 4.19% 2.08% -
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 305.04 351.02 318.13 830.80 879.00 606.49 486.83 -7.48%
EPS 8.03 6.28 8.61 21.62 20.95 10.79 5.21 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 279.43 321.62 291.44 271.91 287.65 198.40 159.42 9.79%
EPS 7.36 5.75 7.89 7.08 6.86 3.53 1.71 27.51%
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 0.28 0.24 0.32 0.09 0.06 0.08 0.10 18.70%
P/EPS 10.71 13.54 11.73 3.28 2.39 4.73 9.60 1.83%
EY 9.34 7.39 8.52 30.45 41.90 21.16 10.42 -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 0.27 0.24 0.28 0.08 0.06 0.09 0.10 17.98%
P/EPS 10.21 13.54 10.22 3.10 2.39 4.82 9.60 1.03%
EY 9.79 7.39 9.78 32.27 41.90 20.75 10.42 -1.03%
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