[LINGUI] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 14.72%
YoY- 891.09%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,243,744 1,273,571 1,309,437 1,358,342 1,294,272 1,214,086 1,162,152 4.61%
PBT 18,308 36,324 82,038 106,624 112,082 96,196 45,400 -45.32%
Tax 18,643 15,600 6,086 5,727 -14,147 -11,691 -2,517 -
NP 36,951 51,924 88,124 112,351 97,935 84,505 42,883 -9.42%
-
NP to SH 36,951 51,924 88,124 112,351 97,935 84,505 42,883 -9.42%
-
Tax Rate -101.83% -42.95% -7.42% -5.37% 12.62% 12.15% 5.54% -
Total Cost 1,206,793 1,221,647 1,221,313 1,245,991 1,196,337 1,129,581 1,119,269 5.13%
-
Net Worth 510,000 656,759 1,314,613 1,313,345 1,290,129 1,233,383 1,133,551 -41.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 26,424 26,424 13,212 6,590 6,590 6,590 6,590 151.75%
Div Payout % 71.51% 50.89% 14.99% 5.87% 6.73% 7.80% 15.37% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 510,000 656,759 1,314,613 1,313,345 1,290,129 1,233,383 1,133,551 -41.19%
NOSH 510,000 656,759 660,609 659,972 658,229 659,563 659,041 -15.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.97% 4.08% 6.73% 8.27% 7.57% 6.96% 3.69% -
ROE 7.25% 7.91% 6.70% 8.55% 7.59% 6.85% 3.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 243.87 193.92 198.22 205.82 196.63 184.07 176.34 24.05%
EPS 7.25 7.91 13.34 17.02 14.88 12.81 6.51 7.42%
DPS 5.18 4.00 2.00 1.00 1.00 1.00 1.00 198.48%
NAPS 1.00 1.00 1.99 1.99 1.96 1.87 1.72 -30.27%
Adjusted Per Share Value based on latest NOSH - 659,972
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 188.78 193.31 198.75 206.18 196.45 184.28 176.40 4.61%
EPS 5.61 7.88 13.38 17.05 14.87 12.83 6.51 -9.41%
DPS 4.01 4.01 2.01 1.00 1.00 1.00 1.00 151.76%
NAPS 0.7741 0.9969 1.9954 1.9935 1.9582 1.8721 1.7206 -41.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.95 1.01 1.13 1.20 1.52 1.18 1.30 -
P/RPS 0.39 0.52 0.57 0.58 0.77 0.64 0.74 -34.67%
P/EPS 13.11 12.77 8.47 7.05 10.22 9.21 19.98 -24.43%
EY 7.63 7.83 11.81 14.19 9.79 10.86 5.01 32.26%
DY 5.45 3.96 1.77 0.83 0.66 0.85 0.77 267.32%
P/NAPS 0.95 1.01 0.57 0.60 0.78 0.63 0.76 15.99%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 23/08/05 17/05/05 15/02/05 10/11/04 23/08/04 -
Price 0.96 1.02 1.07 1.11 1.33 1.09 1.05 -
P/RPS 0.39 0.53 0.54 0.54 0.68 0.59 0.60 -24.90%
P/EPS 13.25 12.90 8.02 6.52 8.94 8.51 16.14 -12.29%
EY 7.55 7.75 12.47 15.34 11.19 11.75 6.20 13.99%
DY 5.40 3.92 1.87 0.90 0.75 0.92 0.95 217.49%
P/NAPS 0.96 1.02 0.54 0.56 0.68 0.58 0.61 35.18%

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