[LINGUI] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1639.47%
YoY- 47.53%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,629,591 1,600,042 1,476,902 1,363,644 1,237,071 1,206,794 1,243,744 19.79%
PBT 298,483 263,386 176,192 77,741 -15,306 -12,253 18,308 546.25%
Tax -43,713 -36,825 -21,127 -1,137 10,330 1,087 18,643 -
NP 254,770 226,561 155,065 76,604 -4,976 -11,166 36,951 263.53%
-
NP to SH 254,770 226,561 155,065 76,604 -4,976 -11,166 36,951 263.53%
-
Tax Rate 14.65% 13.98% 11.99% 1.46% - - -101.83% -
Total Cost 1,374,821 1,373,481 1,321,837 1,287,040 1,242,047 1,217,960 1,206,793 9.10%
-
Net Worth 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 121.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 39,562 13,189 13,189 13,189 13,189 26,424 26,424 30.97%
Div Payout % 15.53% 5.82% 8.51% 17.22% 0.00% 0.00% 71.51% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 510,000 121.41%
NOSH 659,373 659,274 659,670 659,578 659,475 656,285 510,000 18.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.63% 14.16% 10.50% 5.62% -0.40% -0.93% 2.97% -
ROE 15.21% 14.32% 10.05% 5.28% -0.75% -0.97% 7.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 247.14 242.70 223.88 206.74 187.58 183.88 243.87 0.89%
EPS 38.64 34.37 23.51 11.61 -0.75 -1.70 7.25 206.05%
DPS 6.00 2.00 2.00 2.00 2.00 4.03 5.18 10.32%
NAPS 2.54 2.40 2.34 2.20 1.00 1.76 1.00 86.47%
Adjusted Per Share Value based on latest NOSH - 659,578
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 247.35 242.86 224.17 206.98 187.77 183.17 188.78 19.79%
EPS 38.67 34.39 23.54 11.63 -0.76 -1.69 5.61 263.47%
DPS 6.01 2.00 2.00 2.00 2.00 4.01 4.01 31.06%
NAPS 2.5421 2.4016 2.343 2.2025 1.001 1.7532 0.7741 121.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.26 3.66 1.96 1.01 0.95 0.98 0.95 -
P/RPS 1.32 1.51 0.88 0.49 0.51 0.53 0.39 125.93%
P/EPS 8.44 10.65 8.34 8.70 -125.90 -57.60 13.11 -25.50%
EY 11.85 9.39 11.99 11.50 -0.79 -1.74 7.63 34.21%
DY 1.84 0.55 1.02 1.98 2.11 4.11 5.45 -51.61%
P/NAPS 1.28 1.53 0.84 0.46 0.95 0.56 0.95 22.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 23/02/06 -
Price 2.04 3.10 2.89 1.19 1.10 0.97 0.96 -
P/RPS 0.83 1.28 1.29 0.58 0.59 0.53 0.39 65.68%
P/EPS 5.28 9.02 12.29 10.25 -145.78 -57.01 13.25 -45.93%
EY 18.94 11.09 8.13 9.76 -0.69 -1.75 7.55 84.93%
DY 2.94 0.65 0.69 1.68 1.82 4.15 5.40 -33.39%
P/NAPS 0.80 1.29 1.24 0.54 1.10 0.55 0.96 -11.47%

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