[YEELEE] YoY TTM Result on 30-Sep-2003 [#3]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

13-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 11.79%

YoY- -43.96%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	394,781	369,860	342,377	283,470	255,374	233,490	261,711	7.08%
YoY %	6.74%	8.03%	20.78%	11.00%	9.37%	-10.78%	-	-
Horiz. %	150.85%	141.32%	130.82%	108.31%	97.58%	89.22%	100.00%	-
PBT	5,242	5,198	7,206	6,279	6,288	10,926	9,245	-9.01%
YoY %	0.85%	-27.87%	14.76%	-0.14%	-42.45%	18.18%	-	-
Horiz. %	56.70%	56.22%	77.94%	67.92%	68.02%	118.18%	100.00%	-
Tax	-1,181	-1,042	-3,850	-3,453	-1,245	-3,517	-2,204	-9.87%
YoY %	-13.34%	72.94%	-11.50%	-177.35%	64.60%	-59.57%	-	-
Horiz. %	53.58%	47.28%	174.68%	156.67%	56.49%	159.57%	100.00%	-
NP	4,061	4,156	3,356	2,826	5,043	7,409	7,041	-8.76%
YoY %	-2.29%	23.84%	18.75%	-43.96%	-31.93%	5.23%	-	-
Horiz. %	57.68%	59.03%	47.66%	40.14%	71.62%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,061	4,155	3,356	2,826	5,043	7,409	7,041	-8.76%
YoY %	-2.26%	23.81%	18.75%	-43.96%	-31.93%	5.23%	-	-
Horiz. %	57.68%	59.01%	47.66%	40.14%	71.62%	105.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	20.05%	53.43%	54.99%	19.80%	32.19%	23.84%	-
YoY %	12.37%	-62.47%	-2.84%	177.73%	-38.49%	35.03%	-	-
Horiz. %	94.51%	84.10%	224.12%	230.66%	83.05%	135.03%	100.00%	-
Total Cost	390,720	365,704	339,021	280,644	250,331	226,081	254,670	7.39%
YoY %	6.84%	7.87%	20.80%	12.11%	10.73%	-11.23%	-	-
Horiz. %	153.42%	143.60%	133.12%	110.20%	98.30%	88.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,533	147,082	132,169	138,495	136,284	138,201	132,597	2.80%
YoY %	6.43%	11.28%	-4.57%	1.62%	-1.39%	4.23%	-	-
Horiz. %	118.05%	110.92%	99.68%	104.45%	102.78%	104.23%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	1,885	-	1,228	2,509	1,690	2,628	2,630	-5.39%
YoY %	0.00%	-	-51.06%	48.46%	-35.69%	-0.08%	-	-
Horiz. %	71.67%	-	46.69%	95.40%	64.26%	99.92%	100.00%	-
Div Payout %	46.43%	-	36.61%	88.79%	33.53%	35.48%	37.35%	-
YoY %	0.00%	-	-58.77%	164.81%	-5.50%	-5.01%	-	-
Horiz. %	124.31%	-	98.02%	237.72%	89.77%	94.99%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	156,533	147,082	132,169	138,495	136,284	138,201	132,597	2.80%
YoY %	6.43%	11.28%	-4.57%	1.62%	-1.39%	4.23%	-	-
Horiz. %	118.05%	110.92%	99.68%	104.45%	102.78%	104.23%	100.00%	-
NOSH	62,638	62,796	61,428	62,727	62,352	37,614	37,622	8.86%
YoY %	-0.25%	2.23%	-2.07%	0.60%	65.77%	-0.02%	-	-
Horiz. %	166.49%	166.91%	163.28%	166.73%	165.73%	99.98%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	1.03%	1.12%	0.98%	1.00%	1.97%	3.17%	2.69%	-
YoY %	-8.04%	14.29%	-2.00%	-49.24%	-37.85%	17.84%	-	-
Horiz. %	38.29%	41.64%	36.43%	37.17%	73.23%	117.84%	100.00%	-
ROE	2.59%	2.82%	2.54%	2.04%	3.70%	5.36%	5.31%	-
YoY %	-8.16%	11.02%	24.51%	-44.86%	-30.97%	0.94%	-	-
Horiz. %	48.78%	53.11%	47.83%	38.42%	69.68%	100.94%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	630.25	588.98	557.36	451.91	409.56	620.75	695.62	-1.63%
YoY %	7.01%	5.67%	23.33%	10.34%	-34.02%	-10.76%	-	-
Horiz. %	90.60%	84.67%	80.12%	64.97%	58.88%	89.24%	100.00%	-
EPS	6.48	6.62	5.46	4.51	8.09	19.70	18.71	-16.19%
YoY %	-2.11%	21.25%	21.06%	-44.25%	-58.93%	5.29%	-	-
Horiz. %	34.63%	35.38%	29.18%	24.10%	43.24%	105.29%	100.00%	-
DPS	3.00	0.00	2.00	4.00	2.71	7.00	7.00	-13.16%
YoY %	0.00%	0.00%	-50.00%	47.60%	-61.29%	0.00%	-	-
Horiz. %	42.86%	0.00%	28.57%	57.14%	38.71%	100.00%	100.00%	-
NAPS	2.499	2.3422	2.1516	2.2079	2.1857	3.6742	3.5244	-5.56%
YoY %	6.69%	8.86%	-2.55%	1.02%	-40.51%	4.25%	-	-
Horiz. %	70.91%	66.46%	61.05%	62.65%	62.02%	104.25%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 62,727
RPS	206.04	193.03	178.69	147.95	133.28	121.86	136.59	7.08%
YoY %	6.74%	8.03%	20.78%	11.01%	9.37%	-10.78%	-	-
Horiz. %	150.85%	141.32%	130.82%	108.32%	97.58%	89.22%	100.00%	-
EPS	2.12	2.17	1.75	1.47	2.63	3.87	3.67	-8.73%
YoY %	-2.30%	24.00%	19.05%	-44.11%	-32.04%	5.45%	-	-
Horiz. %	57.77%	59.13%	47.68%	40.05%	71.66%	105.45%	100.00%	-
DPS	0.98	0.00	0.64	1.31	0.88	1.37	1.37	-5.42%
YoY %	0.00%	0.00%	-51.15%	48.86%	-35.77%	0.00%	-	-
Horiz. %	71.53%	0.00%	46.72%	95.62%	64.23%	100.00%	100.00%	-
NAPS	0.817	0.7676	0.6898	0.7228	0.7113	0.7213	0.692	2.80%
YoY %	6.44%	11.28%	-4.57%	1.62%	-1.39%	4.23%	-	-
Horiz. %	118.06%	110.92%	99.68%	104.45%	102.79%	104.23%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	0.50	0.56	0.65	0.77	0.77	1.25	1.64	-
P/RPS	0.08	0.10	0.12	0.17	0.19	0.20	0.24	-16.72%
YoY %	-20.00%	-16.67%	-29.41%	-10.53%	-5.00%	-16.67%	-	-
Horiz. %	33.33%	41.67%	50.00%	70.83%	79.17%	83.33%	100.00%	-
P/EPS	7.71	8.46	11.90	17.09	9.52	6.35	8.76	-2.10%
YoY %	-8.87%	-28.91%	-30.37%	79.52%	49.92%	-27.51%	-	-
Horiz. %	88.01%	96.58%	135.84%	195.09%	108.68%	72.49%	100.00%	-
EY	12.97	11.82	8.41	5.85	10.50	15.76	11.41	2.15%
YoY %	9.73%	40.55%	43.76%	-44.29%	-33.38%	38.12%	-	-
Horiz. %	113.67%	103.59%	73.71%	51.27%	92.02%	138.12%	100.00%	-
DY	6.00	0.00	3.08	5.19	3.52	5.60	4.27	5.83%
YoY %	0.00%	0.00%	-40.66%	47.44%	-37.14%	31.15%	-	-
Horiz. %	140.52%	0.00%	72.13%	121.55%	82.44%	131.15%	100.00%	-
P/NAPS	0.20	0.24	0.30	0.35	0.35	0.34	0.47	-13.26%
YoY %	-16.67%	-20.00%	-14.29%	0.00%	2.94%	-27.66%	-	-
Horiz. %	42.55%	51.06%	63.83%	74.47%	74.47%	72.34%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	23/11/05	25/11/04	13/11/03	27/11/02	27/11/01	28/11/00	-
Price	0.50	0.55	0.62	0.81	0.66	1.43	1.49	-
P/RPS	0.08	0.09	0.11	0.18	0.16	0.23	0.21	-14.85%
YoY %	-11.11%	-18.18%	-38.89%	12.50%	-30.43%	9.52%	-	-
Horiz. %	38.10%	42.86%	52.38%	85.71%	76.19%	109.52%	100.00%	-
P/EPS	7.71	8.31	11.35	17.98	8.16	7.26	7.96	-0.53%
YoY %	-7.22%	-26.78%	-36.87%	120.34%	12.40%	-8.79%	-	-
Horiz. %	96.86%	104.40%	142.59%	225.88%	102.51%	91.21%	100.00%	-
EY	12.97	12.03	8.81	5.56	12.25	13.77	12.56	0.53%
YoY %	7.81%	36.55%	58.45%	-54.61%	-11.04%	9.63%	-	-
Horiz. %	103.26%	95.78%	70.14%	44.27%	97.53%	109.63%	100.00%	-
DY	6.00	0.00	3.23	4.94	4.11	4.90	4.70	4.15%
YoY %	0.00%	0.00%	-34.62%	20.19%	-16.12%	4.26%	-	-
Horiz. %	127.66%	0.00%	68.72%	105.11%	87.45%	104.26%	100.00%	-
P/NAPS	0.20	0.23	0.29	0.37	0.30	0.39	0.42	-11.62%
YoY %	-13.04%	-20.69%	-21.62%	23.33%	-23.08%	-7.14%	-	-
Horiz. %	47.62%	54.76%	69.05%	88.10%	71.43%	92.86%	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