[YEELEE] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -16.01%
YoY- -54.74%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 379,589 366,353 318,885 278,773 242,581 244,502 265,982 6.10%
PBT 4,515 4,875 8,107 5,438 7,241 10,560 10,818 -13.54%
Tax -287 -2,229 -4,052 -2,910 -1,656 -3,226 -1,988 -27.56%
NP 4,228 2,646 4,055 2,528 5,585 7,334 8,830 -11.54%
-
NP to SH 4,228 2,645 4,055 2,528 5,585 7,334 8,830 -11.54%
-
Tax Rate 6.36% 45.72% 49.98% 53.51% 22.87% 30.55% 18.38% -
Total Cost 375,361 363,707 314,830 276,245 236,996 237,168 257,152 6.50%
-
Net Worth 156,332 146,525 125,093 139,083 138,218 136,804 131,740 2.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,885 1,228 2,509 2,805 1,690 2,628 2,630 -5.39%
Div Payout % 44.60% 46.45% 61.88% 110.99% 30.27% 35.84% 29.79% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 156,332 146,525 125,093 139,083 138,218 136,804 131,740 2.89%
NOSH 62,470 62,551 62,546 62,582 62,587 37,533 37,671 8.79%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.11% 0.72% 1.27% 0.91% 2.30% 3.00% 3.32% -
ROE 2.70% 1.81% 3.24% 1.82% 4.04% 5.36% 6.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 607.63 585.69 509.84 445.45 387.59 651.43 706.06 -2.47%
EPS 6.77 4.23 6.48 4.04 8.92 19.54 23.44 -18.68%
DPS 3.00 2.00 4.00 4.50 2.70 7.00 7.00 -13.16%
NAPS 2.5025 2.3425 2.00 2.2224 2.2084 3.6449 3.4971 -5.42%
Adjusted Per Share Value based on latest NOSH - 62,582
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 198.11 191.20 166.43 145.49 126.61 127.61 138.82 6.10%
EPS 2.21 1.38 2.12 1.32 2.91 3.83 4.61 -11.52%
DPS 0.98 0.64 1.31 1.46 0.88 1.37 1.37 -5.42%
NAPS 0.8159 0.7647 0.6529 0.7259 0.7214 0.714 0.6876 2.89%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.57 0.62 0.69 0.82 1.22 1.85 -
P/RPS 0.08 0.10 0.12 0.15 0.21 0.19 0.26 -17.82%
P/EPS 7.54 13.48 9.56 17.08 9.19 6.24 7.89 -0.75%
EY 13.27 7.42 10.46 5.85 10.88 16.02 12.67 0.77%
DY 5.88 3.51 6.45 6.52 3.29 5.74 3.78 7.63%
P/NAPS 0.20 0.24 0.31 0.31 0.37 0.33 0.53 -14.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 24/08/05 25/08/04 28/08/03 15/08/02 28/08/01 29/08/00 -
Price 0.49 0.56 0.65 0.74 0.82 1.47 1.76 -
P/RPS 0.08 0.10 0.13 0.17 0.21 0.23 0.25 -17.28%
P/EPS 7.24 13.24 10.03 18.32 9.19 7.52 7.51 -0.60%
EY 13.81 7.55 9.97 5.46 10.88 13.29 13.32 0.60%
DY 6.12 3.57 6.15 6.08 3.29 4.76 3.98 7.43%
P/NAPS 0.20 0.24 0.33 0.33 0.37 0.40 0.50 -14.15%

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