[YEELEE] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 51.73%
YoY- 212.23%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 757,721 703,043 694,147 507,902 423,346 371,617 361,854 13.10%
PBT 31,833 26,714 22,820 13,132 5,464 5,294 6,749 29.48%
Tax -7,400 -6,567 -5,422 -2,819 -2,161 -921 -2,981 16.35%
NP 24,433 20,147 17,398 10,313 3,303 4,373 3,768 36.53%
-
NP to SH 24,433 20,147 17,398 10,313 3,303 4,372 3,768 36.53%
-
Tax Rate 23.25% 24.58% 23.76% 21.47% 39.55% 17.40% 44.17% -
Total Cost 733,288 682,896 676,749 497,589 420,043 367,244 358,086 12.68%
-
Net Worth 253,289 216,333 181,479 166,109 169,993 155,596 144,224 9.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,387 3,134 3,133 2,508 2,039 1,885 1,228 23.62%
Div Payout % 17.96% 15.56% 18.01% 24.33% 61.76% 43.13% 32.61% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 253,289 216,333 181,479 166,109 169,993 155,596 144,224 9.83%
NOSH 175,517 62,692 62,676 62,720 67,999 62,857 62,499 18.77%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.22% 2.87% 2.51% 2.03% 0.78% 1.18% 1.04% -
ROE 9.65% 9.31% 9.59% 6.21% 1.94% 2.81% 2.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 431.71 1,121.41 1,107.51 809.78 622.57 591.21 578.97 -4.77%
EPS 13.92 32.14 27.76 16.44 4.86 6.96 6.03 14.95%
DPS 2.50 5.00 5.00 4.00 3.00 3.00 2.00 3.78%
NAPS 1.4431 3.4507 2.8955 2.6484 2.4999 2.4754 2.3076 -7.52%
Adjusted Per Share Value based on latest NOSH - 62,720
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 395.46 366.92 362.28 265.08 220.95 193.95 188.85 13.10%
EPS 12.75 10.51 9.08 5.38 1.72 2.28 1.97 36.49%
DPS 2.29 1.64 1.64 1.31 1.06 0.98 0.64 23.66%
NAPS 1.3219 1.1291 0.9472 0.8669 0.8872 0.8121 0.7527 9.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.92 0.69 0.49 0.55 0.50 0.52 0.61 -
P/RPS 0.21 0.06 0.04 0.07 0.08 0.09 0.11 11.37%
P/EPS 6.61 2.15 1.77 3.34 10.29 7.48 10.12 -6.84%
EY 15.13 46.57 56.65 29.90 9.71 13.38 9.88 7.35%
DY 2.72 7.25 10.20 7.27 6.00 5.77 3.28 -3.07%
P/NAPS 0.64 0.20 0.17 0.21 0.20 0.21 0.26 16.19%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 27/02/09 28/02/08 27/02/07 27/02/06 22/02/05 -
Price 0.95 0.86 0.50 0.55 0.54 0.50 0.60 -
P/RPS 0.22 0.08 0.05 0.07 0.09 0.08 0.10 14.03%
P/EPS 6.82 2.68 1.80 3.34 11.12 7.19 9.95 -6.09%
EY 14.65 37.37 55.52 29.90 9.00 13.91 10.05 6.47%
DY 2.63 5.81 10.00 7.27 5.56 6.00 3.33 -3.85%
P/NAPS 0.66 0.25 0.17 0.21 0.22 0.20 0.26 16.78%

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