[LINGUI] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -196.24%

YoY- -123.95%

Quarter Report

KLSE-LDB_2Q09_-final.pdf

Latest QR

Upcoming QR

LINGUI's Result

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	1,224,887	1,292,792	1,341,248	1,483,607	1,532,879	1,489,362	1,444,068	-10.38%
YoY %	-5.25%	-3.61%	-9.60%	-3.21%	2.92%	3.14%	-	-
Horiz. %	84.82%	89.52%	92.88%	102.74%	106.15%	103.14%	100.00%	-
PBT	-43,769	-75,725	-85,455	-46,645	30,819	50,185	98,077	-
YoY %	42.20%	11.39%	-83.20%	-251.35%	-38.59%	-48.83%	-	-
Horiz. %	-44.63%	-77.21%	-87.13%	-47.56%	31.42%	51.17%	100.00%	-
Tax	-5,587	-8,527	6,725	5,985	11,430	33,110	27,379	-
YoY %	34.48%	-226.80%	12.36%	-47.64%	-65.48%	20.93%	-	-
Horiz. %	-20.41%	-31.14%	24.56%	21.86%	41.75%	120.93%	100.00%	-
NP	-49,356	-84,252	-78,730	-40,660	42,249	83,295	125,456	-
YoY %	41.42%	-7.01%	-93.63%	-196.24%	-49.28%	-33.61%	-	-
Horiz. %	-39.34%	-67.16%	-62.76%	-32.41%	33.68%	66.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-49,356	-84,252	-78,730	-40,660	42,249	83,295	125,456	-
YoY %	41.42%	-7.01%	-93.63%	-196.24%	-49.28%	-33.61%	-	-
Horiz. %	-39.34%	-67.16%	-62.76%	-32.41%	33.68%	66.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-37.09%	-65.98%	-27.92%	-
YoY %	-	-	-	-	43.79%	-136.32%	-	-
Horiz. %	-	-	-	-	132.84%	236.32%	100.00%	-
Total Cost	1,274,243	1,377,044	1,419,978	1,524,267	1,490,630	1,406,067	1,318,612	-2.25%
YoY %	-7.47%	-3.02%	-6.84%	2.26%	6.01%	6.63%	-	-
Horiz. %	96.64%	104.43%	107.69%	115.60%	113.05%	106.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,321,207	1,529,594	1,470,419	1,483,555	1,673,279	1,673,259	1,715,113	-15.95%
YoY %	-13.62%	4.02%	-0.89%	-11.34%	0.00%	-2.44%	-	-
Horiz. %	77.03%	89.18%	85.73%	86.50%	97.56%	97.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,621	6,621	13,072	13,072	13,072	13,072	39,562	-69.59%
YoY %	0.00%	-49.35%	0.00%	0.00%	0.00%	-66.96%	-	-
Horiz. %	16.74%	16.74%	33.04%	33.04%	33.04%	33.04%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	30.94%	15.69%	31.53%	-
YoY %	0.00%	0.00%	0.00%	0.00%	97.20%	-50.24%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	98.13%	49.76%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	1,321,207	1,529,594	1,470,419	1,483,555	1,673,279	1,673,259	1,715,113	-15.95%
YoY %	-13.62%	4.02%	-0.89%	-11.34%	0.00%	-2.44%	-	-
Horiz. %	77.03%	89.18%	85.73%	86.50%	97.56%	97.56%	100.00%	-
NOSH	660,603	662,162	659,380	659,357	663,999	653,617	664,772	-0.41%
YoY %	-0.24%	0.42%	0.00%	-0.70%	1.59%	-1.68%	-	-
Horiz. %	99.37%	99.61%	99.19%	99.19%	99.88%	98.32%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-4.03%	-6.52%	-5.87%	-2.74%	2.76%	5.59%	8.69%	-
YoY %	38.19%	-11.07%	-114.23%	-199.28%	-50.63%	-35.67%	-	-
Horiz. %	-46.38%	-75.03%	-67.55%	-31.53%	31.76%	64.33%	100.00%	-
ROE	-3.74%	-5.51%	-5.35%	-2.74%	2.52%	4.98%	7.31%	-
YoY %	32.12%	-2.99%	-95.26%	-208.73%	-49.40%	-31.87%	-	-
Horiz. %	-51.16%	-75.38%	-73.19%	-37.48%	34.47%	68.13%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	185.42	195.24	203.41	225.01	230.86	227.86	217.23	-10.00%
YoY %	-5.03%	-4.02%	-9.60%	-2.53%	1.32%	4.89%	-	-
Horiz. %	85.36%	89.88%	93.64%	103.58%	106.27%	104.89%	100.00%	-
EPS	-7.47	-12.72	-11.94	-6.17	6.36	12.74	18.87	-
YoY %	41.27%	-6.53%	-93.52%	-197.01%	-50.08%	-32.49%	-	-
Horiz. %	-39.59%	-67.41%	-63.28%	-32.70%	33.70%	67.51%	100.00%	-
DPS	1.00	1.00	2.00	2.00	2.00	2.00	6.00	-69.68%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	16.67%	16.67%	33.33%	33.33%	33.33%	33.33%	100.00%	-
NAPS	2.00	2.31	2.23	2.25	2.52	2.56	2.58	-15.60%
YoY %	-13.42%	3.59%	-0.89%	-10.71%	-1.56%	-0.78%	-	-
Horiz. %	77.52%	89.53%	86.43%	87.21%	97.67%	99.22%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 659,357
RPS	185.92	196.23	203.58	225.19	232.67	226.06	219.19	-10.38%
YoY %	-5.25%	-3.61%	-9.60%	-3.21%	2.92%	3.13%	-	-
Horiz. %	84.82%	89.53%	92.88%	102.74%	106.15%	103.13%	100.00%	-
EPS	-7.49	-12.79	-11.95	-6.17	6.41	12.64	19.04	-
YoY %	41.44%	-7.03%	-93.68%	-196.26%	-49.29%	-33.61%	-	-
Horiz. %	-39.34%	-67.17%	-62.76%	-32.41%	33.67%	66.39%	100.00%	-
DPS	1.01	1.01	1.98	1.98	1.98	1.98	6.01	-69.51%
YoY %	0.00%	-48.99%	0.00%	0.00%	0.00%	-67.05%	-	-
Horiz. %	16.81%	16.81%	32.95%	32.95%	32.95%	32.95%	100.00%	-
NAPS	2.0054	2.3217	2.2319	2.2518	2.5398	2.5398	2.6033	-15.95%
YoY %	-13.62%	4.02%	-0.88%	-11.34%	0.00%	-2.44%	-	-
Horiz. %	77.03%	89.18%	85.73%	86.50%	97.56%	97.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.99	1.03	0.53	0.60	1.17	1.51	1.31	-
P/RPS	0.53	0.53	0.26	0.27	0.51	0.66	0.60	-7.93%
YoY %	0.00%	103.85%	-3.70%	-47.06%	-22.73%	10.00%	-	-
Horiz. %	88.33%	88.33%	43.33%	45.00%	85.00%	110.00%	100.00%	-
P/EPS	-13.25	-8.10	-4.44	-9.73	18.39	11.85	6.94	-
YoY %	-63.58%	-82.43%	54.37%	-152.91%	55.19%	70.75%	-	-
Horiz. %	-190.92%	-116.71%	-63.98%	-140.20%	264.99%	170.75%	100.00%	-
EY	-7.55	-12.35	-22.53	-10.28	5.44	8.44	14.41	-
YoY %	38.87%	45.18%	-119.16%	-288.97%	-35.55%	-41.43%	-	-
Horiz. %	-52.39%	-85.70%	-156.35%	-71.34%	37.75%	58.57%	100.00%	-
DY	1.01	0.97	3.77	3.33	1.71	1.32	4.58	-63.46%
YoY %	4.12%	-74.27%	13.21%	94.74%	29.55%	-71.18%	-	-
Horiz. %	22.05%	21.18%	82.31%	72.71%	37.34%	28.82%	100.00%	-
P/NAPS	0.50	0.45	0.24	0.27	0.46	0.59	0.51	-1.31%
YoY %	11.11%	87.50%	-11.11%	-41.30%	-22.03%	15.69%	-	-
Horiz. %	98.04%	88.24%	47.06%	52.94%	90.20%	115.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	05/11/09	18/08/09	25/05/09	19/02/09	19/11/08	15/08/08	22/05/08	-
Price	1.05	1.09	0.92	0.61	0.69	1.25	1.82	-
P/RPS	0.57	0.56	0.45	0.27	0.30	0.55	0.84	-22.76%
YoY %	1.79%	24.44%	66.67%	-10.00%	-45.45%	-34.52%	-	-
Horiz. %	67.86%	66.67%	53.57%	32.14%	35.71%	65.48%	100.00%	-
P/EPS	-14.05	-8.57	-7.71	-9.89	10.84	9.81	9.64	-
YoY %	-63.94%	-11.15%	22.04%	-191.24%	10.50%	1.76%	-	-
Horiz. %	-145.75%	-88.90%	-79.98%	-102.59%	112.45%	101.76%	100.00%	-
EY	-7.12	-11.67	-12.98	-10.11	9.22	10.19	10.37	-
YoY %	38.99%	10.09%	-28.39%	-209.65%	-9.52%	-1.74%	-	-
Horiz. %	-68.66%	-112.54%	-125.17%	-97.49%	88.91%	98.26%	100.00%	-
DY	0.95	0.92	2.17	3.28	2.90	1.60	3.30	-56.36%
YoY %	3.26%	-57.60%	-33.84%	13.10%	81.25%	-51.52%	-	-
Horiz. %	28.79%	27.88%	65.76%	99.39%	87.88%	48.48%	100.00%	-
P/NAPS	0.53	0.47	0.41	0.27	0.27	0.49	0.71	-17.69%
YoY %	12.77%	14.63%	51.85%	0.00%	-44.90%	-30.99%	-	-
Horiz. %	74.65%	66.20%	57.75%	38.03%	38.03%	69.01%	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