[YEELEE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.77%
YoY- 31.01%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 684,930 731,505 777,797 726,338 712,432 535,644 452,890 7.13%
PBT 35,463 21,015 30,066 28,178 21,837 17,725 5,961 34.57%
Tax -8,613 -2,261 -6,957 -6,667 -5,418 -3,948 -2,372 23.95%
NP 26,850 18,754 23,109 21,511 16,419 13,777 3,589 39.80%
-
NP to SH 26,850 18,754 23,109 21,511 16,419 13,777 3,589 39.80%
-
Tax Rate 24.29% 10.76% 23.14% 23.66% 24.81% 22.27% 39.79% -
Total Cost 658,080 712,751 754,688 704,827 696,013 521,867 449,301 6.56%
-
Net Worth 298,058 272,828 257,255 221,196 186,128 170,844 157,890 11.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,387 4,392 4,387 3,134 3,133 2,508 2,039 13.60%
Div Payout % 16.34% 23.42% 18.99% 14.57% 19.09% 18.21% 56.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 298,058 272,828 257,255 221,196 186,128 170,844 157,890 11.16%
NOSH 175,483 175,621 175,732 62,729 62,686 62,700 62,580 18.73%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.92% 2.56% 2.97% 2.96% 2.30% 2.57% 0.79% -
ROE 9.01% 6.87% 8.98% 9.72% 8.82% 8.06% 2.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 390.31 416.52 442.60 1,157.89 1,136.50 854.30 723.69 -9.77%
EPS 15.30 10.68 13.15 34.29 26.19 21.97 5.74 17.73%
DPS 2.50 2.50 2.50 5.00 5.00 4.00 3.26 -4.32%
NAPS 1.6985 1.5535 1.4639 3.5262 2.9692 2.7248 2.523 -6.37%
Adjusted Per Share Value based on latest NOSH - 62,729
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 357.47 381.78 405.94 379.08 371.82 279.56 236.37 7.13%
EPS 14.01 9.79 12.06 11.23 8.57 7.19 1.87 39.84%
DPS 2.29 2.29 2.29 1.64 1.64 1.31 1.06 13.68%
NAPS 1.5556 1.4239 1.3426 1.1544 0.9714 0.8917 0.824 11.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.86 0.85 0.97 1.13 0.52 0.55 0.50 -
P/RPS 0.22 0.20 0.22 0.10 0.05 0.06 0.07 21.00%
P/EPS 5.62 7.96 7.38 3.30 1.99 2.50 8.72 -7.05%
EY 17.79 12.56 13.56 30.35 50.37 39.95 11.47 7.58%
DY 2.91 2.94 2.57 4.42 9.62 7.27 6.52 -12.56%
P/NAPS 0.51 0.55 0.66 0.32 0.18 0.20 0.20 16.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 26/05/11 26/05/10 27/05/09 29/05/08 29/05/07 -
Price 1.10 0.81 1.05 1.37 0.61 0.53 0.50 -
P/RPS 0.28 0.19 0.24 0.12 0.05 0.06 0.07 25.96%
P/EPS 7.19 7.59 7.98 4.00 2.33 2.41 8.72 -3.16%
EY 13.91 13.18 12.52 25.03 42.94 41.46 11.47 3.26%
DY 2.27 3.09 2.38 3.65 8.20 7.55 6.52 -16.11%
P/NAPS 0.65 0.52 0.72 0.39 0.21 0.19 0.20 21.68%

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