[YEELEE] YoY 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- 31.7%
YoY- 54.6%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
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 164,380 151,408 199,319 182,046 142,997 127,765 117,889 5.69%
PBT 11,338 6,997 11,583 8,719 3,970 4,615 1,348 42.56%
Tax -3,405 1,279 -2,263 -2,130 292 -1,065 -1,314 17.18%
NP 7,933 8,276 9,320 6,589 4,262 3,550 34 147.91%
-
NP to SH 7,933 8,276 9,320 6,589 4,262 3,550 34 147.91%
-
Tax Rate 30.03% -18.28% 19.54% 24.43% -7.36% 23.08% 97.48% -
Total Cost 156,447 143,132 189,999 175,457 138,735 124,215 117,855 4.82%
-
Net Worth 288,887 270,015 253,289 216,333 181,479 166,109 169,993 9.23%
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 4,392 4,387 3,134 3,133 2,508 2,039 13.60%
Div Payout % 55.31% 53.08% 47.08% 47.57% 73.53% 70.67% 6,000.00% -
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 288,887 270,015 253,289 216,333 181,479 166,109 169,993 9.23%
NOSH 175,508 175,711 175,517 62,692 62,676 62,720 67,999 17.10%
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 4.83% 5.47% 4.68% 3.62% 2.98% 2.78% 0.03% -
ROE 2.75% 3.07% 3.68% 3.05% 2.35% 2.14% 0.02% -
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 93.66 86.17 113.56 290.38 228.15 203.70 173.37 -9.74%
EPS 4.52 4.71 5.31 10.51 6.80 5.66 0.05 111.70%
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 85.79 79.02 104.03 95.01 74.63 66.68 61.53 5.69%
EPS 4.14 4.32 4.86 3.44 2.22 1.85 0.02 143.02%
DPS 2.29 2.29 2.29 1.64 1.64 1.31 1.06 13.68%
NAPS 1.5077 1.4092 1.3219 1.1291 0.9472 0.8669 0.8872 9.23%
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 0.91 0.97 0.81 0.24 0.21 0.27 0.29 20.97%
P/EPS 18.81 17.83 17.33 6.57 7.21 9.72 1,000.00 -48.39%
EY 5.32 5.61 5.77 15.23 13.88 10.29 0.10 93.81%
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 0.88 1.00 0.84 0.30 0.22 0.27 0.31 18.97%
P/EPS 18.14 18.26 17.89 8.18 7.35 9.72 1,080.00 -49.36%
EY 5.51 5.48 5.59 12.22 13.60 10.29 0.09 98.40%
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