[YEELEE] YoY 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- 84.12%
YoY- 41.45%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
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 167,964 164,380 151,408 199,319 182,046 142,997 127,765 4.66%
PBT 10,669 11,338 6,997 11,583 8,719 3,970 4,615 14.97%
Tax -2,214 -3,405 1,279 -2,263 -2,130 292 -1,065 12.95%
NP 8,455 7,933 8,276 9,320 6,589 4,262 3,550 15.54%
-
NP to SH 8,455 7,933 8,276 9,320 6,589 4,262 3,550 15.54%
-
Tax Rate 20.75% 30.03% -18.28% 19.54% 24.43% -7.36% 23.08% -
Total Cost 159,509 156,447 143,132 189,999 175,457 138,735 124,215 4.25%
-
Net Worth 321,236 288,887 270,015 253,289 216,333 181,479 166,109 11.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,306 4,387 4,392 4,387 3,134 3,133 2,508 13.28%
Div Payout % 62.76% 55.31% 53.08% 47.08% 47.57% 73.53% 70.67% -
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 321,236 288,887 270,015 253,289 216,333 181,479 166,109 11.60%
NOSH 176,882 175,508 175,711 175,517 62,692 62,676 62,720 18.84%
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 5.03% 4.83% 5.47% 4.68% 3.62% 2.98% 2.78% -
ROE 2.63% 2.75% 3.07% 3.68% 3.05% 2.35% 2.14% -
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 94.96 93.66 86.17 113.56 290.38 228.15 203.70 -11.93%
EPS 4.78 4.52 4.71 5.31 10.51 6.80 5.66 -2.77%
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 87.66 85.79 79.02 104.03 95.01 74.63 66.68 4.66%
EPS 4.41 4.14 4.32 4.86 3.44 2.22 1.85 15.56%
DPS 2.77 2.29 2.29 2.29 1.64 1.64 1.31 13.27%
NAPS 1.6766 1.5077 1.4092 1.3219 1.1291 0.9472 0.8669 11.60%
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 1.33 0.91 0.97 0.81 0.24 0.21 0.27 30.40%
P/EPS 26.36 18.81 17.83 17.33 6.57 7.21 9.72 18.07%
EY 3.79 5.32 5.61 5.77 15.23 13.88 10.29 -15.32%
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 1.52 0.88 1.00 0.84 0.30 0.22 0.27 33.34%
P/EPS 30.13 18.14 18.26 17.89 8.18 7.35 9.72 20.72%
EY 3.32 5.51 5.48 5.59 12.22 13.60 10.29 -17.16%
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