[YEELEE] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[YEELEE] YEE LEE CORPORATION BHD

Announcement Date

24-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -1.42%

YoY- 56.16%

Quarter Report

YEELEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	712,432	535,644	452,890	373,172	367,632	299,773	269,220	17.59%
YoY %	33.00%	18.27%	21.36%	1.51%	22.64%	11.35%	-	-
Horiz. %	264.63%	198.96%	168.22%	138.61%	136.55%	111.35%	100.00%	-
PBT	21,837	17,725	5,961	4,645	5,433	8,734	5,373	26.30%
YoY %	23.20%	197.35%	28.33%	-14.50%	-37.79%	62.55%	-	-
Horiz. %	406.42%	329.89%	110.94%	86.45%	101.12%	162.55%	100.00%	-
Tax	-5,418	-3,948	-2,372	-335	-2,672	-4,462	-2,363	14.81%
YoY %	-37.23%	-66.44%	-608.06%	87.46%	40.12%	-88.83%	-	-
Horiz. %	229.28%	167.08%	100.38%	14.18%	113.08%	188.83%	100.00%	-
NP	16,419	13,777	3,589	4,310	2,761	4,272	3,010	32.64%
YoY %	19.18%	283.87%	-16.73%	56.10%	-35.37%	41.93%	-	-
Horiz. %	545.48%	457.71%	119.24%	143.19%	91.73%	141.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,419	13,777	3,589	4,310	2,760	4,272	3,010	32.64%
YoY %	19.18%	283.87%	-16.73%	56.16%	-35.39%	41.93%	-	-
Horiz. %	545.48%	457.71%	119.24%	143.19%	91.69%	141.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.81%	22.27%	39.79%	7.21%	49.18%	51.09%	43.98%	-
YoY %	11.41%	-44.03%	451.87%	-85.34%	-3.74%	16.17%	-	-
Horiz. %	56.41%	50.64%	90.47%	16.39%	111.82%	116.17%	100.00%	-
Total Cost	696,013	521,867	449,301	368,862	364,871	295,501	266,210	17.35%
YoY %	33.37%	16.15%	21.81%	1.09%	23.48%	11.00%	-	-
Horiz. %	261.45%	196.04%	168.78%	138.56%	137.06%	111.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,128	170,844	157,890	156,319	146,054	134,373	138,930	4.99%
YoY %	8.95%	8.20%	1.00%	7.03%	8.69%	-3.28%	-	-
Horiz. %	133.97%	122.97%	113.65%	112.52%	105.13%	96.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	3,133	2,508	2,039	1,885	1,228	2,509	2,805	1.85%
YoY %	24.92%	23.00%	8.17%	53.50%	-51.06%	-10.55%	-	-
Horiz. %	111.69%	89.41%	72.69%	67.20%	43.78%	89.45%	100.00%	-
Div Payout %	19.09%	18.21%	56.84%	43.75%	44.51%	58.73%	93.22%	-
YoY %	4.83%	-67.96%	29.92%	-1.71%	-24.21%	-37.00%	-	-
Horiz. %	20.48%	19.53%	60.97%	46.93%	47.75%	63.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	186,128	170,844	157,890	156,319	146,054	134,373	138,930	4.99%
YoY %	8.95%	8.20%	1.00%	7.03%	8.69%	-3.28%	-	-
Horiz. %	133.97%	122.97%	113.65%	112.52%	105.13%	96.72%	100.00%	-
NOSH	62,686	62,700	62,580	62,673	62,641	62,627	62,972	-0.07%
YoY %	-0.02%	0.19%	-0.15%	0.05%	0.02%	-0.55%	-	-
Horiz. %	99.55%	99.57%	99.38%	99.53%	99.47%	99.45%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	2.30%	2.57%	0.79%	1.15%	0.75%	1.43%	1.12%	-
YoY %	-10.51%	225.32%	-31.30%	53.33%	-47.55%	27.68%	-	-
Horiz. %	205.36%	229.46%	70.54%	102.68%	66.96%	127.68%	100.00%	-
ROE	8.82%	8.06%	2.27%	2.76%	1.89%	3.18%	2.17%	-
YoY %	9.43%	255.07%	-17.75%	46.03%	-40.57%	46.54%	-	-
Horiz. %	406.45%	371.43%	104.61%	127.19%	87.10%	146.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	1,136.50	854.30	723.69	595.42	586.88	478.66	427.52	17.68%
YoY %	33.03%	18.05%	21.54%	1.46%	22.61%	11.96%	-	-
Horiz. %	265.84%	199.83%	169.28%	139.27%	137.28%	111.96%	100.00%	-
EPS	26.19	21.97	5.74	6.88	4.41	6.82	4.78	32.74%
YoY %	19.21%	282.75%	-16.57%	56.01%	-35.34%	42.68%	-	-
Horiz. %	547.91%	459.62%	120.08%	143.93%	92.26%	142.68%	100.00%	-
DPS	5.00	4.00	3.26	3.00	2.00	4.00	4.50	1.76%
YoY %	25.00%	22.70%	8.67%	50.00%	-50.00%	-11.11%	-	-
Horiz. %	111.11%	88.89%	72.44%	66.67%	44.44%	88.89%	100.00%	-
NAPS	2.9692	2.7248	2.523	2.4942	2.3316	2.1456	2.2062	5.07%
YoY %	8.97%	8.00%	1.15%	6.97%	8.67%	-2.75%	-	-
Horiz. %	134.58%	123.51%	114.36%	113.05%	105.68%	97.25%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 62,673
RPS	371.82	279.56	236.37	194.76	191.87	156.45	140.51	17.59%
YoY %	33.00%	18.27%	21.36%	1.51%	22.64%	11.34%	-	-
Horiz. %	264.62%	198.96%	168.22%	138.61%	136.55%	111.34%	100.00%	-
EPS	8.57	7.19	1.87	2.25	1.44	2.23	1.57	32.65%
YoY %	19.19%	284.49%	-16.89%	56.25%	-35.43%	42.04%	-	-
Horiz. %	545.86%	457.96%	119.11%	143.31%	91.72%	142.04%	100.00%	-
DPS	1.64	1.31	1.06	0.98	0.64	1.31	1.46	1.95%
YoY %	25.19%	23.58%	8.16%	53.12%	-51.15%	-10.27%	-	-
Horiz. %	112.33%	89.73%	72.60%	67.12%	43.84%	89.73%	100.00%	-
NAPS	0.9714	0.8917	0.824	0.8158	0.7623	0.7013	0.7251	4.98%
YoY %	8.94%	8.22%	1.01%	7.02%	8.70%	-3.28%	-	-
Horiz. %	133.97%	122.98%	113.64%	112.51%	105.13%	96.72%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.52	0.55	0.50	0.52	0.59	0.77	0.62	-
P/RPS	0.05	0.06	0.07	0.09	0.10	0.16	0.15	-16.71%
YoY %	-16.67%	-14.29%	-22.22%	-10.00%	-37.50%	6.67%	-	-
Horiz. %	33.33%	40.00%	46.67%	60.00%	66.67%	106.67%	100.00%	-
P/EPS	1.99	2.50	8.72	7.56	13.39	11.29	12.97	-26.81%
YoY %	-20.40%	-71.33%	15.34%	-43.54%	18.60%	-12.95%	-	-
Horiz. %	15.34%	19.28%	67.23%	58.29%	103.24%	87.05%	100.00%	-
EY	50.37	39.95	11.47	13.22	7.47	8.86	7.71	36.68%
YoY %	26.08%	248.30%	-13.24%	76.97%	-15.69%	14.92%	-	-
Horiz. %	653.31%	518.16%	148.77%	171.47%	96.89%	114.92%	100.00%	-
DY	9.62	7.27	6.52	5.77	3.39	5.19	7.26	4.79%
YoY %	32.32%	11.50%	13.00%	70.21%	-34.68%	-28.51%	-	-
Horiz. %	132.51%	100.14%	89.81%	79.48%	46.69%	71.49%	100.00%	-
P/NAPS	0.18	0.20	0.20	0.21	0.25	0.36	0.28	-7.09%
YoY %	-10.00%	0.00%	-4.76%	-16.00%	-30.56%	28.57%	-	-
Horiz. %	64.29%	71.43%	71.43%	75.00%	89.29%	128.57%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	29/05/08	29/05/07	24/05/06	24/05/05	20/05/04	29/05/03	-
Price	0.61	0.53	0.50	0.49	0.59	0.70	0.65	-
P/RPS	0.05	0.06	0.07	0.08	0.10	0.15	0.15	-16.71%
YoY %	-16.67%	-14.29%	-12.50%	-20.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	40.00%	46.67%	53.33%	66.67%	100.00%	100.00%	-
P/EPS	2.33	2.41	8.72	7.13	13.39	10.26	13.60	-25.45%
YoY %	-3.32%	-72.36%	22.30%	-46.75%	30.51%	-24.56%	-	-
Horiz. %	17.13%	17.72%	64.12%	52.43%	98.46%	75.44%	100.00%	-
EY	42.94	41.46	11.47	14.03	7.47	9.74	7.35	34.16%
YoY %	3.57%	261.46%	-18.25%	87.82%	-23.31%	32.52%	-	-
Horiz. %	584.22%	564.08%	156.05%	190.88%	101.63%	132.52%	100.00%	-
DY	8.20	7.55	6.52	6.12	3.39	5.71	6.92	2.86%
YoY %	8.61%	15.80%	6.54%	80.53%	-40.63%	-17.49%	-	-
Horiz. %	118.50%	109.10%	94.22%	88.44%	48.99%	82.51%	100.00%	-
P/NAPS	0.21	0.19	0.20	0.20	0.25	0.33	0.29	-5.23%
YoY %	10.53%	-5.00%	0.00%	-20.00%	-24.24%	13.79%	-	-
Horiz. %	72.41%	65.52%	68.97%	68.97%	86.21%	113.79%	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