[YEELEE] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -5.42%
YoY- 7.43%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 670,855 684,930 731,505 777,797 726,338 712,432 535,644 3.82%
PBT 43,328 35,463 21,015 30,066 28,178 21,837 17,725 16.05%
Tax -8,991 -8,613 -2,261 -6,957 -6,667 -5,418 -3,948 14.69%
NP 34,337 26,850 18,754 23,109 21,511 16,419 13,777 16.43%
-
NP to SH 34,337 26,850 18,754 23,109 21,511 16,419 13,777 16.43%
-
Tax Rate 20.75% 24.29% 10.76% 23.14% 23.66% 24.81% 22.27% -
Total Cost 636,518 658,080 712,751 754,688 704,827 696,013 521,867 3.36%
-
Net Worth 333,052 298,058 272,828 257,255 221,196 186,128 170,844 11.76%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,306 4,387 4,392 4,387 3,134 3,133 2,508 13.29%
Div Payout % 15.45% 16.34% 23.42% 18.99% 14.57% 19.09% 18.21% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 333,052 298,058 272,828 257,255 221,196 186,128 170,844 11.76%
NOSH 178,265 175,483 175,621 175,732 62,729 62,686 62,700 19.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.12% 3.92% 2.56% 2.97% 2.96% 2.30% 2.57% -
ROE 10.31% 9.01% 6.87% 8.98% 9.72% 8.82% 8.06% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 376.32 390.31 416.52 442.60 1,157.89 1,136.50 854.30 -12.76%
EPS 19.26 15.30 10.68 13.15 34.29 26.19 21.97 -2.16%
DPS 3.00 2.50 2.50 2.50 5.00 5.00 4.00 -4.67%
NAPS 1.8683 1.6985 1.5535 1.4639 3.5262 2.9692 2.7248 -6.09%
Adjusted Per Share Value based on latest NOSH - 175,732
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 350.13 357.47 381.78 405.94 379.08 371.82 279.56 3.82%
EPS 17.92 14.01 9.79 12.06 11.23 8.57 7.19 16.43%
DPS 2.77 2.29 2.29 2.29 1.64 1.64 1.31 13.28%
NAPS 1.7382 1.5556 1.4239 1.3426 1.1544 0.9714 0.8917 11.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.70 0.86 0.85 0.97 1.13 0.52 0.55 -
P/RPS 0.45 0.22 0.20 0.22 0.10 0.05 0.06 39.88%
P/EPS 8.83 5.62 7.96 7.38 3.30 1.99 2.50 23.39%
EY 11.33 17.79 12.56 13.56 30.35 50.37 39.95 -18.93%
DY 1.76 2.91 2.94 2.57 4.42 9.62 7.27 -21.04%
P/NAPS 0.91 0.51 0.55 0.66 0.32 0.18 0.20 28.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/05/14 22/05/13 23/05/12 26/05/11 26/05/10 27/05/09 29/05/08 -
Price 1.81 1.10 0.81 1.05 1.37 0.61 0.53 -
P/RPS 0.48 0.28 0.19 0.24 0.12 0.05 0.06 41.39%
P/EPS 9.40 7.19 7.59 7.98 4.00 2.33 2.41 25.45%
EY 10.64 13.91 13.18 12.52 25.03 42.94 41.46 -20.27%
DY 1.66 2.27 3.09 2.38 3.65 8.20 7.55 -22.30%
P/NAPS 0.97 0.65 0.52 0.72 0.39 0.21 0.19 31.20%

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