[YEELEE] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -5.08%

YoY- 60.4%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	484,983	379,589	366,353	318,885	278,773	242,581	244,502	12.08%
YoY %	27.77%	3.61%	14.89%	14.39%	14.92%	-0.79%	-	-
Horiz. %	198.36%	155.25%	149.84%	130.42%	114.02%	99.21%	100.00%	-
PBT	8,034	4,515	4,875	8,107	5,438	7,241	10,560	-4.45%
YoY %	77.94%	-7.38%	-39.87%	49.08%	-24.90%	-31.43%	-	-
Horiz. %	76.08%	42.76%	46.16%	76.77%	51.50%	68.57%	100.00%	-
Tax	-2,464	-287	-2,229	-4,052	-2,910	-1,656	-3,226	-4.38%
YoY %	-758.54%	87.12%	44.99%	-39.24%	-75.72%	48.67%	-	-
Horiz. %	76.38%	8.90%	69.09%	125.60%	90.20%	51.33%	100.00%	-
NP	5,570	4,228	2,646	4,055	2,528	5,585	7,334	-4.47%
YoY %	31.74%	59.79%	-34.75%	60.40%	-54.74%	-23.85%	-	-
Horiz. %	75.95%	57.65%	36.08%	55.29%	34.47%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,570	4,228	2,645	4,055	2,528	5,585	7,334	-4.47%
YoY %	31.74%	59.85%	-34.77%	60.40%	-54.74%	-23.85%	-	-
Horiz. %	75.95%	57.65%	36.06%	55.29%	34.47%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	6.36%	45.72%	49.98%	53.51%	22.87%	30.55%	-
YoY %	382.23%	-86.09%	-8.52%	-6.60%	133.97%	-25.14%	-	-
Horiz. %	100.39%	20.82%	149.66%	163.60%	175.16%	74.86%	100.00%	-
Total Cost	479,413	375,361	363,707	314,830	276,245	236,996	237,168	12.43%
YoY %	27.72%	3.20%	15.52%	13.97%	16.56%	-0.07%	-	-
Horiz. %	202.14%	158.27%	153.35%	132.75%	116.48%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,561	156,332	146,525	125,093	139,083	138,218	136,804	2.70%
YoY %	2.71%	6.69%	17.13%	-10.06%	0.63%	1.03%	-	-
Horiz. %	117.37%	114.27%	107.11%	91.44%	101.67%	101.03%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	2,039	1,885	1,228	2,509	2,805	1,690	2,628	-4.13%
YoY %	8.17%	53.50%	-51.06%	-10.55%	65.98%	-35.69%	-	-
Horiz. %	77.59%	71.73%	46.73%	95.47%	106.74%	64.31%	100.00%	-
Div Payout %	36.62%	44.60%	46.45%	61.88%	110.99%	30.27%	35.84%	-
YoY %	-17.89%	-3.98%	-24.94%	-44.25%	266.67%	-15.54%	-	-
Horiz. %	102.18%	124.44%	129.60%	172.66%	309.68%	84.46%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	160,561	156,332	146,525	125,093	139,083	138,218	136,804	2.70%
YoY %	2.71%	6.69%	17.13%	-10.06%	0.63%	1.03%	-	-
Horiz. %	117.37%	114.27%	107.11%	91.44%	101.67%	101.03%	100.00%	-
NOSH	62,643	62,470	62,551	62,546	62,582	62,587	37,533	8.90%
YoY %	0.28%	-0.13%	0.01%	-0.06%	-0.01%	66.75%	-	-
Horiz. %	166.90%	166.44%	166.66%	166.64%	166.74%	166.75%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	1.15%	1.11%	0.72%	1.27%	0.91%	2.30%	3.00%	-
YoY %	3.60%	54.17%	-43.31%	39.56%	-60.43%	-23.33%	-	-
Horiz. %	38.33%	37.00%	24.00%	42.33%	30.33%	76.67%	100.00%	-
ROE	3.47%	2.70%	1.81%	3.24%	1.82%	4.04%	5.36%	-
YoY %	28.52%	49.17%	-44.14%	78.02%	-54.95%	-24.63%	-	-
Horiz. %	64.74%	50.37%	33.77%	60.45%	33.96%	75.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	774.20	607.63	585.69	509.84	445.45	387.59	651.43	2.91%
YoY %	27.41%	3.75%	14.88%	14.46%	14.93%	-40.50%	-	-
Horiz. %	118.85%	93.28%	89.91%	78.26%	68.38%	59.50%	100.00%	-
EPS	8.89	6.77	4.23	6.48	4.04	8.92	19.54	-12.29%
YoY %	31.31%	60.05%	-34.72%	60.40%	-54.71%	-54.35%	-	-
Horiz. %	45.50%	34.65%	21.65%	33.16%	20.68%	45.65%	100.00%	-
DPS	3.26	3.00	2.00	4.00	4.50	2.70	7.00	-11.95%
YoY %	8.67%	50.00%	-50.00%	-11.11%	66.67%	-61.43%	-	-
Horiz. %	46.57%	42.86%	28.57%	57.14%	64.29%	38.57%	100.00%	-
NAPS	2.5631	2.5025	2.3425	2.00	2.2224	2.2084	3.6449	-5.69%
YoY %	2.42%	6.83%	17.12%	-10.01%	0.63%	-39.41%	-	-
Horiz. %	70.32%	68.66%	64.27%	54.87%	60.97%	60.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 62,546
RPS	253.12	198.11	191.20	166.43	145.49	126.61	127.61	12.08%
YoY %	27.77%	3.61%	14.88%	14.39%	14.91%	-0.78%	-	-
Horiz. %	198.35%	155.25%	149.83%	130.42%	114.01%	99.22%	100.00%	-
EPS	2.91	2.21	1.38	2.12	1.32	2.91	3.83	-4.47%
YoY %	31.67%	60.14%	-34.91%	60.61%	-54.64%	-24.02%	-	-
Horiz. %	75.98%	57.70%	36.03%	55.35%	34.46%	75.98%	100.00%	-
DPS	1.06	0.98	0.64	1.31	1.46	0.88	1.37	-4.18%
YoY %	8.16%	53.12%	-51.15%	-10.27%	65.91%	-35.77%	-	-
Horiz. %	77.37%	71.53%	46.72%	95.62%	106.57%	64.23%	100.00%	-
NAPS	0.838	0.8159	0.7647	0.6529	0.7259	0.7214	0.714	2.70%
YoY %	2.71%	6.70%	17.12%	-10.06%	0.62%	1.04%	-	-
Horiz. %	117.37%	114.27%	107.10%	91.44%	101.67%	101.04%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.51	0.51	0.57	0.62	0.69	0.82	1.22	-
P/RPS	0.07	0.08	0.10	0.12	0.15	0.21	0.19	-15.32%
YoY %	-12.50%	-20.00%	-16.67%	-20.00%	-28.57%	10.53%	-	-
Horiz. %	36.84%	42.11%	52.63%	63.16%	78.95%	110.53%	100.00%	-
P/EPS	5.74	7.54	13.48	9.56	17.08	9.19	6.24	-1.38%
YoY %	-23.87%	-44.07%	41.00%	-44.03%	85.85%	47.28%	-	-
Horiz. %	91.99%	120.83%	216.03%	153.21%	273.72%	147.28%	100.00%	-
EY	17.43	13.27	7.42	10.46	5.85	10.88	16.02	1.41%
YoY %	31.35%	78.84%	-29.06%	78.80%	-46.23%	-32.08%	-	-
Horiz. %	108.80%	82.83%	46.32%	65.29%	36.52%	67.92%	100.00%	-
DY	6.39	5.88	3.51	6.45	6.52	3.29	5.74	1.80%
YoY %	8.67%	67.52%	-45.58%	-1.07%	98.18%	-42.68%	-	-
Horiz. %	111.32%	102.44%	61.15%	112.37%	113.59%	57.32%	100.00%	-
P/NAPS	0.20	0.20	0.24	0.31	0.31	0.37	0.33	-8.00%
YoY %	0.00%	-16.67%	-22.58%	0.00%	-16.22%	12.12%	-	-
Horiz. %	60.61%	60.61%	72.73%	93.94%	93.94%	112.12%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	29/08/06	24/08/05	25/08/04	28/08/03	15/08/02	28/08/01	-
Price	0.51	0.49	0.56	0.65	0.74	0.82	1.47	-
P/RPS	0.07	0.08	0.10	0.13	0.17	0.21	0.23	-17.97%
YoY %	-12.50%	-20.00%	-23.08%	-23.53%	-19.05%	-8.70%	-	-
Horiz. %	30.43%	34.78%	43.48%	56.52%	73.91%	91.30%	100.00%	-
P/EPS	5.74	7.24	13.24	10.03	18.32	9.19	7.52	-4.39%
YoY %	-20.72%	-45.32%	32.00%	-45.25%	99.35%	22.21%	-	-
Horiz. %	76.33%	96.28%	176.06%	133.38%	243.62%	122.21%	100.00%	-
EY	17.43	13.81	7.55	9.97	5.46	10.88	13.29	4.62%
YoY %	26.21%	82.91%	-24.27%	82.60%	-49.82%	-18.13%	-	-
Horiz. %	131.15%	103.91%	56.81%	75.02%	41.08%	81.87%	100.00%	-
DY	6.39	6.12	3.57	6.15	6.08	3.29	4.76	5.02%
YoY %	4.41%	71.43%	-41.95%	1.15%	84.80%	-30.88%	-	-
Horiz. %	134.24%	128.57%	75.00%	129.20%	127.73%	69.12%	100.00%	-
P/NAPS	0.20	0.20	0.24	0.33	0.33	0.37	0.40	-10.90%
YoY %	0.00%	-16.67%	-27.27%	0.00%	-10.81%	-7.50%	-	-
Horiz. %	50.00%	50.00%	60.00%	82.50%	82.50%	92.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos