[YEELEE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.63%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 731,505 777,797 726,338 712,432 535,644 452,890 373,172 11.85%
PBT 21,015 30,066 28,178 21,837 17,725 5,961 4,645 28.57%
Tax -2,261 -6,957 -6,667 -5,418 -3,948 -2,372 -335 37.43%
NP 18,754 23,109 21,511 16,419 13,777 3,589 4,310 27.74%
-
NP to SH 18,754 23,109 21,511 16,419 13,777 3,589 4,310 27.74%
-
Tax Rate 10.76% 23.14% 23.66% 24.81% 22.27% 39.79% 7.21% -
Total Cost 712,751 754,688 704,827 696,013 521,867 449,301 368,862 11.59%
-
Net Worth 272,828 257,255 221,196 186,128 170,844 157,890 156,319 9.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,392 4,387 3,134 3,133 2,508 2,039 1,885 15.12%
Div Payout % 23.42% 18.99% 14.57% 19.09% 18.21% 56.84% 43.75% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 272,828 257,255 221,196 186,128 170,844 157,890 156,319 9.71%
NOSH 175,621 175,732 62,729 62,686 62,700 62,580 62,673 18.71%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.56% 2.97% 2.96% 2.30% 2.57% 0.79% 1.15% -
ROE 6.87% 8.98% 9.72% 8.82% 8.06% 2.27% 2.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 416.52 442.60 1,157.89 1,136.50 854.30 723.69 595.42 -5.77%
EPS 10.68 13.15 34.29 26.19 21.97 5.74 6.88 7.59%
DPS 2.50 2.50 5.00 5.00 4.00 3.26 3.00 -2.99%
NAPS 1.5535 1.4639 3.5262 2.9692 2.7248 2.523 2.4942 -7.58%
Adjusted Per Share Value based on latest NOSH - 62,686
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 381.78 405.94 379.08 371.82 279.56 236.37 194.76 11.85%
EPS 9.79 12.06 11.23 8.57 7.19 1.87 2.25 27.74%
DPS 2.29 2.29 1.64 1.64 1.31 1.06 0.98 15.18%
NAPS 1.4239 1.3426 1.1544 0.9714 0.8917 0.824 0.8158 9.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.85 0.97 1.13 0.52 0.55 0.50 0.52 -
P/RPS 0.20 0.22 0.10 0.05 0.06 0.07 0.09 14.22%
P/EPS 7.96 7.38 3.30 1.99 2.50 8.72 7.56 0.86%
EY 12.56 13.56 30.35 50.37 39.95 11.47 13.22 -0.84%
DY 2.94 2.57 4.42 9.62 7.27 6.52 5.77 -10.62%
P/NAPS 0.55 0.66 0.32 0.18 0.20 0.20 0.21 17.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 26/05/10 27/05/09 29/05/08 29/05/07 24/05/06 -
Price 0.81 1.05 1.37 0.61 0.53 0.50 0.49 -
P/RPS 0.19 0.24 0.12 0.05 0.06 0.07 0.08 15.49%
P/EPS 7.59 7.98 4.00 2.33 2.41 8.72 7.13 1.04%
EY 13.18 12.52 25.03 42.94 41.46 11.47 14.03 -1.03%
DY 3.09 2.38 3.65 8.20 7.55 6.52 6.12 -10.75%
P/NAPS 0.52 0.72 0.39 0.21 0.19 0.20 0.20 17.24%

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