[YEELEE] YoY TTM Result on 31-Dec-2003 [#4]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

26-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Dec-2003 [#4]

Profit Trend

QoQ- -23.25%

YoY- -45.87%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	423,346	371,617	361,854	280,337	265,009	230,463	253,889	8.89%
YoY %	13.92%	2.70%	29.08%	5.78%	14.99%	-9.23%	-	-
Horiz. %	166.74%	146.37%	142.52%	110.42%	104.38%	90.77%	100.00%	-
PBT	5,464	5,294	6,749	5,820	6,737	8,350	10,266	-9.97%
YoY %	3.21%	-21.56%	15.96%	-13.61%	-19.32%	-18.66%	-	-
Horiz. %	53.22%	51.57%	65.74%	56.69%	65.62%	81.34%	100.00%	-
Tax	-2,161	-921	-2,981	-3,651	-2,730	-1,935	-3,779	-8.89%
YoY %	-134.64%	69.10%	18.35%	-33.74%	-41.09%	48.80%	-	-
Horiz. %	57.18%	24.37%	78.88%	96.61%	72.24%	51.20%	100.00%	-
NP	3,303	4,373	3,768	2,169	4,007	6,415	6,487	-10.63%
YoY %	-24.47%	16.06%	73.72%	-45.87%	-37.54%	-1.11%	-	-
Horiz. %	50.92%	67.41%	58.09%	33.44%	61.77%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,303	4,372	3,768	2,169	4,007	6,415	6,487	-10.63%
YoY %	-24.45%	16.03%	73.72%	-45.87%	-37.54%	-1.11%	-	-
Horiz. %	50.92%	67.40%	58.09%	33.44%	61.77%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.55%	17.40%	44.17%	62.73%	40.52%	23.17%	36.81%	-
YoY %	127.30%	-60.61%	-29.59%	54.81%	74.88%	-37.06%	-	-
Horiz. %	107.44%	47.27%	119.99%	170.42%	110.08%	62.94%	100.00%	-
Total Cost	420,043	367,244	358,086	278,168	261,002	224,048	247,402	9.21%
YoY %	14.38%	2.56%	28.73%	6.58%	16.49%	-9.44%	-	-
Horiz. %	169.78%	148.44%	144.74%	112.44%	105.50%	90.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,993	155,596	144,224	125,925	138,010	139,925	133,322	4.13%
YoY %	9.25%	7.88%	14.53%	-8.76%	-1.37%	4.95%	-	-
Horiz. %	127.51%	116.71%	108.18%	94.45%	103.52%	104.95%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	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 %	61.76%	43.13%	32.61%	115.68%	70.02%	26.36%	40.52%	-
YoY %	43.19%	32.26%	-71.81%	65.21%	165.63%	-34.95%	-	-
Horiz. %	152.42%	106.44%	80.48%	285.49%	172.80%	65.05%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	169,993	155,596	144,224	125,925	138,010	139,925	133,322	4.13%
YoY %	9.25%	7.88%	14.53%	-8.76%	-1.37%	4.95%	-	-
Horiz. %	127.51%	116.71%	108.18%	94.45%	103.52%	104.95%	100.00%	-
NOSH	67,999	62,857	62,499	62,962	62,692	37,570	37,549	10.39%
YoY %	8.18%	0.57%	-0.74%	0.43%	66.87%	0.06%	-	-
Horiz. %	181.09%	167.40%	166.45%	167.68%	166.96%	100.06%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	0.78%	1.18%	1.04%	0.77%	1.51%	2.78%	2.56%	-
YoY %	-33.90%	13.46%	35.06%	-49.01%	-45.68%	8.59%	-	-
Horiz. %	30.47%	46.09%	40.62%	30.08%	58.98%	108.59%	100.00%	-
ROE	1.94%	2.81%	2.61%	1.72%	2.90%	4.58%	4.87%	-
YoY %	-30.96%	7.66%	51.74%	-40.69%	-36.68%	-5.95%	-	-
Horiz. %	39.84%	57.70%	53.59%	35.32%	59.55%	94.05%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	622.57	591.21	578.97	445.24	422.71	613.41	676.15	-1.36%
YoY %	5.30%	2.11%	30.04%	5.33%	-31.09%	-9.28%	-	-
Horiz. %	92.08%	87.44%	85.63%	65.85%	62.52%	90.72%	100.00%	-
EPS	4.86	6.96	6.03	3.44	6.39	17.07	17.28	-19.04%
YoY %	-30.17%	15.42%	75.29%	-46.17%	-62.57%	-1.22%	-	-
Horiz. %	28.12%	40.28%	34.90%	19.91%	36.98%	98.78%	100.00%	-
DPS	3.00	3.00	2.00	4.00	4.48	4.50	7.00	-13.16%
YoY %	0.00%	50.00%	-50.00%	-10.71%	-0.44%	-35.71%	-	-
Horiz. %	42.86%	42.86%	28.57%	57.14%	64.00%	64.29%	100.00%	-
NAPS	2.4999	2.4754	2.3076	2.00	2.2014	3.7243	3.5506	-5.67%
YoY %	0.99%	7.27%	15.38%	-9.15%	-40.89%	4.89%	-	-
Horiz. %	70.41%	69.72%	64.99%	56.33%	62.00%	104.89%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 62,962
RPS	220.95	193.95	188.85	146.31	138.31	120.28	132.51	8.89%
YoY %	13.92%	2.70%	29.08%	5.78%	14.99%	-9.23%	-	-
Horiz. %	166.74%	146.37%	142.52%	110.41%	104.38%	90.77%	100.00%	-
EPS	1.72	2.28	1.97	1.13	2.09	3.35	3.39	-10.68%
YoY %	-24.56%	15.74%	74.34%	-45.93%	-37.61%	-1.18%	-	-
Horiz. %	50.74%	67.26%	58.11%	33.33%	61.65%	98.82%	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	0.8872	0.8121	0.7527	0.6572	0.7203	0.7303	0.6958	4.13%
YoY %	9.25%	7.89%	14.53%	-8.76%	-1.37%	4.96%	-	-
Horiz. %	127.51%	116.71%	108.18%	94.45%	103.52%	104.96%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	0.50	0.52	0.61	0.79	0.70	1.54	1.40	-
P/RPS	0.08	0.09	0.11	0.18	0.17	0.25	0.21	-14.85%
YoY %	-11.11%	-18.18%	-38.89%	5.88%	-32.00%	19.05%	-	-
Horiz. %	38.10%	42.86%	52.38%	85.71%	80.95%	119.05%	100.00%	-
P/EPS	10.29	7.48	10.12	22.93	10.95	9.02	8.10	4.06%
YoY %	37.57%	-26.09%	-55.87%	109.41%	21.40%	11.36%	-	-
Horiz. %	127.04%	92.35%	124.94%	283.09%	135.19%	111.36%	100.00%	-
EY	9.71	13.38	9.88	4.36	9.13	11.09	12.34	-3.91%
YoY %	-27.43%	35.43%	126.61%	-52.25%	-17.67%	-10.13%	-	-
Horiz. %	78.69%	108.43%	80.06%	35.33%	73.99%	89.87%	100.00%	-
DY	6.00	5.77	3.28	5.06	6.39	2.92	5.00	3.08%
YoY %	3.99%	75.91%	-35.18%	-20.81%	118.84%	-41.60%	-	-
Horiz. %	120.00%	115.40%	65.60%	101.20%	127.80%	58.40%	100.00%	-
P/NAPS	0.20	0.21	0.26	0.40	0.32	0.41	0.39	-10.52%
YoY %	-4.76%	-19.23%	-35.00%	25.00%	-21.95%	5.13%	-	-
Horiz. %	51.28%	53.85%	66.67%	102.56%	82.05%	105.13%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	27/02/06	22/02/05	26/02/04	27/02/03	27/02/02	26/02/01	-
Price	0.54	0.50	0.60	0.76	0.57	1.54	1.35	-
P/RPS	0.09	0.08	0.10	0.17	0.13	0.25	0.20	-12.45%
YoY %	12.50%	-20.00%	-41.18%	30.77%	-48.00%	25.00%	-	-
Horiz. %	45.00%	40.00%	50.00%	85.00%	65.00%	125.00%	100.00%	-
P/EPS	11.12	7.19	9.95	22.06	8.92	9.02	7.81	6.06%
YoY %	54.66%	-27.74%	-54.90%	147.31%	-1.11%	15.49%	-	-
Horiz. %	142.38%	92.06%	127.40%	282.46%	114.21%	115.49%	100.00%	-
EY	9.00	13.91	10.05	4.53	11.21	11.09	12.80	-5.69%
YoY %	-35.30%	38.41%	121.85%	-59.59%	1.08%	-13.36%	-	-
Horiz. %	70.31%	108.67%	78.52%	35.39%	87.58%	86.64%	100.00%	-
DY	5.56	6.00	3.33	5.26	7.85	2.92	5.19	1.15%
YoY %	-7.33%	80.18%	-36.69%	-32.99%	168.84%	-43.74%	-	-
Horiz. %	107.13%	115.61%	64.16%	101.35%	151.25%	56.26%	100.00%	-
P/NAPS	0.22	0.20	0.26	0.38	0.26	0.41	0.38	-8.70%
YoY %	10.00%	-23.08%	-31.58%	46.15%	-36.59%	7.89%	-	-
Horiz. %	57.89%	52.63%	68.42%	100.00%	68.42%	107.89%	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