[YEELEE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.61%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 669,751 696,864 804,187 737,771 686,710 609,309 484,983 5.52%
PBT 40,651 21,424 28,945 28,625 20,499 22,355 8,034 30.99%
Tax -9,694 -2,302 -6,292 -6,982 -4,623 -6,029 -2,464 25.61%
NP 30,957 19,122 22,653 21,643 15,876 16,326 5,570 33.05%
-
NP to SH 30,957 19,122 22,653 21,643 15,876 16,326 5,570 33.05%
-
Tax Rate 23.85% 10.74% 21.74% 24.39% 22.55% 26.97% 30.67% -
Total Cost 638,794 677,742 781,534 716,128 670,834 592,983 479,413 4.89%
-
Net Worth 305,665 278,036 260,624 225,832 190,269 176,056 160,561 11.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,387 4,392 4,387 3,134 3,133 2,508 2,039 13.60%
Div Payout % 14.17% 22.97% 19.37% 14.48% 19.74% 15.37% 36.62% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 305,665 278,036 260,624 225,832 190,269 176,056 160,561 11.31%
NOSH 175,841 175,461 175,481 62,668 62,662 62,713 62,643 18.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.62% 2.74% 2.82% 2.93% 2.31% 2.68% 1.15% -
ROE 10.13% 6.88% 8.69% 9.58% 8.34% 9.27% 3.47% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 380.88 397.16 458.28 1,177.26 1,095.88 971.57 774.20 -11.14%
EPS 17.61 10.90 12.91 34.54 25.34 26.03 8.89 12.05%
DPS 2.50 2.50 2.50 5.00 5.00 4.00 3.26 -4.32%
NAPS 1.7383 1.5846 1.4852 3.6036 3.0364 2.8073 2.5631 -6.26%
Adjusted Per Share Value based on latest NOSH - 62,668
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 349.55 363.70 419.71 385.05 358.40 318.00 253.12 5.52%
EPS 16.16 9.98 11.82 11.30 8.29 8.52 2.91 33.03%
DPS 2.29 2.29 2.29 1.64 1.64 1.31 1.06 13.68%
NAPS 1.5953 1.4511 1.3602 1.1786 0.993 0.9189 0.838 11.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.22 0.84 1.00 1.54 0.66 0.52 0.51 -
P/RPS 0.32 0.21 0.22 0.13 0.06 0.05 0.07 28.79%
P/EPS 6.93 7.71 7.75 4.46 2.61 2.00 5.74 3.18%
EY 14.43 12.97 12.91 22.43 38.39 50.06 17.43 -3.09%
DY 2.05 2.98 2.50 3.25 7.58 7.69 6.39 -17.24%
P/NAPS 0.70 0.53 0.67 0.43 0.22 0.19 0.20 23.19%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 23/08/11 24/08/10 18/08/09 28/08/08 28/08/07 -
Price 1.13 0.87 0.88 1.62 0.70 0.52 0.51 -
P/RPS 0.30 0.22 0.19 0.14 0.06 0.05 0.07 27.42%
P/EPS 6.42 7.98 6.82 4.69 2.76 2.00 5.74 1.88%
EY 15.58 12.53 14.67 21.32 36.19 50.06 17.43 -1.85%
DY 2.21 2.87 2.84 3.09 7.14 7.69 6.39 -16.20%
P/NAPS 0.65 0.55 0.59 0.45 0.23 0.19 0.20 21.68%

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