[YEELEE] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 50.36%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 490,326 535,395 616,242 558,402 520,997 551,150 380,137 4.32%
PBT 32,069 18,052 14,459 20,250 17,995 18,850 8,517 24.70%
Tax -6,979 -3,958 -3,434 -5,137 -4,437 -5,714 -1,754 25.85%
NP 25,090 14,094 11,025 15,113 13,558 13,136 6,763 24.39%
-
NP to SH 25,090 14,094 11,025 15,113 13,558 13,136 6,763 24.39%
-
Tax Rate 21.76% 21.93% 23.75% 25.37% 24.66% 30.31% 20.59% -
Total Cost 465,236 521,301 605,217 543,289 507,439 538,014 373,374 3.73%
-
Net Worth 312,037 280,949 261,422 227,046 192,169 177,119 161,566 11.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 312,037 280,949 261,422 227,046 192,169 177,119 161,566 11.58%
NOSH 176,441 175,516 175,557 175,528 62,710 62,701 62,678 18.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.12% 2.63% 1.79% 2.71% 2.60% 2.38% 1.78% -
ROE 8.04% 5.02% 4.22% 6.66% 7.06% 7.42% 4.19% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 277.90 305.04 351.02 318.13 830.80 879.00 606.49 -12.18%
EPS 14.22 8.03 6.28 8.61 21.62 20.95 10.79 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7685 1.6007 1.4891 1.2935 3.0644 2.8248 2.5777 -6.08%
Adjusted Per Share Value based on latest NOSH - 175,763
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 255.91 279.43 321.62 291.44 271.91 287.65 198.40 4.32%
EPS 13.09 7.36 5.75 7.89 7.08 6.86 3.53 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6285 1.4663 1.3644 1.185 1.003 0.9244 0.8432 11.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.20 0.86 0.85 1.01 0.71 0.50 0.51 -
P/RPS 0.43 0.28 0.24 0.32 0.09 0.06 0.08 32.31%
P/EPS 8.44 10.71 13.54 11.73 3.28 2.39 4.73 10.12%
EY 11.85 9.34 7.39 8.52 30.45 41.90 21.16 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.57 0.78 0.23 0.18 0.20 22.60%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 23/11/11 24/11/10 30/11/09 18/11/08 30/11/07 -
Price 1.34 0.82 0.85 0.88 0.67 0.50 0.52 -
P/RPS 0.48 0.27 0.24 0.28 0.08 0.06 0.09 32.14%
P/EPS 9.42 10.21 13.54 10.22 3.10 2.39 4.82 11.80%
EY 10.61 9.79 7.39 9.78 32.27 41.90 20.75 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.51 0.57 0.68 0.22 0.18 0.20 24.89%

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