[YEELEE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.27%
YoY- 21.78%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 654,706 686,803 815,561 740,448 663,994 678,915 498,026 4.66%
PBT 43,407 25,049 26,042 28,969 21,965 23,465 9,865 27.98%
Tax -10,384 -2,679 -5,697 -7,267 -4,145 -6,779 -3,068 22.50%
NP 33,023 22,370 20,345 21,702 17,820 16,686 6,797 30.11%
-
NP to SH 33,023 22,370 20,345 21,702 17,820 16,686 6,797 30.11%
-
Tax Rate 23.92% 10.70% 21.88% 25.09% 18.87% 28.89% 31.10% -
Total Cost 621,683 664,433 795,216 718,746 646,174 662,229 491,229 3.99%
-
Net Worth 312,215 280,918 261,208 227,350 192,120 177,070 161,795 11.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,387 4,392 4,387 3,134 3,133 2,508 2,039 13.60%
Div Payout % 13.29% 19.64% 21.57% 14.44% 17.59% 15.04% 30.01% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 312,215 280,918 261,208 227,350 192,120 177,070 161,795 11.56%
NOSH 176,542 175,497 175,414 175,763 62,694 62,684 62,767 18.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.04% 3.26% 2.49% 2.93% 2.68% 2.46% 1.36% -
ROE 10.58% 7.96% 7.79% 9.55% 9.28% 9.42% 4.20% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 370.85 391.35 464.93 421.27 1,059.10 1,083.07 793.45 -11.89%
EPS 18.71 12.75 11.60 12.35 28.42 26.62 10.83 9.53%
DPS 2.50 2.50 2.50 1.78 5.00 4.00 3.25 -4.27%
NAPS 1.7685 1.6007 1.4891 1.2935 3.0644 2.8248 2.5777 -6.08%
Adjusted Per Share Value based on latest NOSH - 175,763
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 341.70 358.45 425.65 386.45 346.54 354.33 259.92 4.66%
EPS 17.23 11.68 10.62 11.33 9.30 8.71 3.55 30.08%
DPS 2.29 2.29 2.29 1.64 1.64 1.31 1.06 13.68%
NAPS 1.6295 1.4661 1.3633 1.1866 1.0027 0.9241 0.8444 11.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.20 0.86 0.85 1.01 0.71 0.50 0.51 -
P/RPS 0.32 0.22 0.18 0.24 0.07 0.05 0.06 32.14%
P/EPS 6.42 6.75 7.33 8.18 2.50 1.88 4.71 5.29%
EY 15.59 14.82 13.65 12.22 40.03 53.24 21.23 -5.01%
DY 2.08 2.91 2.94 1.77 7.04 8.00 6.37 -17.00%
P/NAPS 0.68 0.54 0.57 0.78 0.23 0.18 0.20 22.60%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 23/11/11 24/11/10 30/11/09 18/11/08 30/11/07 -
Price 1.34 0.82 0.85 0.88 0.67 0.50 0.52 -
P/RPS 0.36 0.21 0.18 0.21 0.06 0.05 0.07 31.34%
P/EPS 7.16 6.43 7.33 7.13 2.36 1.88 4.80 6.88%
EY 13.96 15.54 13.65 14.03 42.42 53.24 20.82 -6.43%
DY 1.87 3.05 2.94 2.03 7.46 8.00 6.25 -18.20%
P/NAPS 0.76 0.51 0.57 0.68 0.22 0.18 0.20 24.89%

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