[YEELEE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.24%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 686,803 815,561 740,448 663,994 678,915 498,026 394,781 9.65%
PBT 25,049 26,042 28,969 21,965 23,465 9,865 5,242 29.75%
Tax -2,679 -5,697 -7,267 -4,145 -6,779 -3,068 -1,181 14.61%
NP 22,370 20,345 21,702 17,820 16,686 6,797 4,061 32.85%
-
NP to SH 22,370 20,345 21,702 17,820 16,686 6,797 4,061 32.85%
-
Tax Rate 10.70% 21.88% 25.09% 18.87% 28.89% 31.10% 22.53% -
Total Cost 664,433 795,216 718,746 646,174 662,229 491,229 390,720 9.24%
-
Net Worth 280,918 261,208 227,350 192,120 177,070 161,795 156,533 10.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,392 4,387 3,134 3,133 2,508 2,039 1,885 15.12%
Div Payout % 19.64% 21.57% 14.44% 17.59% 15.04% 30.01% 46.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 280,918 261,208 227,350 192,120 177,070 161,795 156,533 10.22%
NOSH 175,497 175,414 175,763 62,694 62,684 62,767 62,638 18.71%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.26% 2.49% 2.93% 2.68% 2.46% 1.36% 1.03% -
ROE 7.96% 7.79% 9.55% 9.28% 9.42% 4.20% 2.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 391.35 464.93 421.27 1,059.10 1,083.07 793.45 630.25 -7.62%
EPS 12.75 11.60 12.35 28.42 26.62 10.83 6.48 11.92%
DPS 2.50 2.50 1.78 5.00 4.00 3.25 3.00 -2.99%
NAPS 1.6007 1.4891 1.2935 3.0644 2.8248 2.5777 2.499 -7.14%
Adjusted Per Share Value based on latest NOSH - 62,694
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 358.45 425.65 386.45 346.54 354.33 259.92 206.04 9.65%
EPS 11.68 10.62 11.33 9.30 8.71 3.55 2.12 32.86%
DPS 2.29 2.29 1.64 1.64 1.31 1.06 0.98 15.18%
NAPS 1.4661 1.3633 1.1866 1.0027 0.9241 0.8444 0.817 10.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.86 0.85 1.01 0.71 0.50 0.51 0.50 -
P/RPS 0.22 0.18 0.24 0.07 0.05 0.06 0.08 18.34%
P/EPS 6.75 7.33 8.18 2.50 1.88 4.71 7.71 -2.18%
EY 14.82 13.65 12.22 40.03 53.24 21.23 12.97 2.24%
DY 2.91 2.94 1.77 7.04 8.00 6.37 6.00 -11.35%
P/NAPS 0.54 0.57 0.78 0.23 0.18 0.20 0.20 17.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 24/11/10 30/11/09 18/11/08 30/11/07 28/11/06 -
Price 0.82 0.85 0.88 0.67 0.50 0.52 0.50 -
P/RPS 0.21 0.18 0.21 0.06 0.05 0.07 0.08 17.43%
P/EPS 6.43 7.33 7.13 2.36 1.88 4.80 7.71 -2.97%
EY 15.54 13.65 14.03 42.42 53.24 20.82 12.97 3.05%
DY 3.05 2.94 2.03 7.46 8.00 6.25 6.00 -10.65%
P/NAPS 0.51 0.57 0.68 0.22 0.18 0.20 0.20 16.86%

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