[LINGUI] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 270.04%
YoY- 259.19%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 377,590 348,041 317,764 366,669 254,102 210,057 165,285 14.75%
PBT 39,923 4,826 7,879 32,465 -21,330 17,608 -10,973 -
Tax 5,310 12,198 2,955 2,596 -694 8,355 10,973 -11.38%
NP 45,233 17,024 10,834 35,061 -22,024 25,963 0 -
-
NP to SH 45,233 17,024 10,834 35,061 -22,024 25,963 -7,753 -
-
Tax Rate -13.30% -252.76% -37.50% -8.00% - -47.45% - -
Total Cost 332,357 331,017 306,930 331,608 276,126 184,094 165,285 12.34%
-
Net Worth 1,674,807 659,475 1,314,613 1,133,551 942,234 863,806 729,699 14.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 39,562 13,189 13,212 6,590 5,780 2,440 2,294 60.70%
Div Payout % 87.46% 77.48% 121.95% 18.80% 0.00% 9.40% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,674,807 659,475 1,314,613 1,133,551 942,234 863,806 729,699 14.84%
NOSH 659,373 659,475 660,609 659,041 578,057 488,026 458,930 6.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.98% 4.89% 3.41% 9.56% -8.67% 12.36% 0.00% -
ROE 2.70% 2.58% 0.82% 3.09% -2.34% 3.01% -1.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 57.26 52.78 48.10 55.64 43.96 43.04 36.02 8.02%
EPS 6.86 2.58 1.64 5.32 -3.81 5.32 -1.59 -
DPS 6.00 2.00 2.00 1.00 1.00 0.50 0.50 51.27%
NAPS 2.54 1.00 1.99 1.72 1.63 1.77 1.59 8.11%
Adjusted Per Share Value based on latest NOSH - 659,041
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 57.31 52.83 48.23 55.66 38.57 31.88 25.09 14.75%
EPS 6.87 2.58 1.64 5.32 -3.34 3.94 -1.18 -
DPS 6.01 2.00 2.01 1.00 0.88 0.37 0.35 60.58%
NAPS 2.5421 1.001 1.9954 1.7206 1.4302 1.3111 1.1076 14.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.26 0.95 1.13 1.30 0.92 1.09 1.02 -
P/RPS 5.69 1.80 2.35 2.34 2.09 2.53 2.83 12.33%
P/EPS 47.52 36.80 68.90 24.44 -24.15 20.49 -60.38 -
EY 2.10 2.72 1.45 4.09 -4.14 4.88 -1.66 -
DY 1.84 2.11 1.77 0.77 1.09 0.46 0.49 24.65%
P/NAPS 1.28 0.95 0.57 0.76 0.56 0.62 0.64 12.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 18/08/06 23/08/05 23/08/04 26/08/03 28/08/02 28/08/01 -
Price 2.04 1.10 1.07 1.05 1.14 1.20 1.28 -
P/RPS 3.56 2.08 2.22 1.89 2.59 2.79 3.55 0.04%
P/EPS 29.74 42.61 65.24 19.74 -29.92 22.56 -75.77 -
EY 3.36 2.35 1.53 5.07 -3.34 4.43 -1.32 -
DY 2.94 1.82 1.87 0.95 0.88 0.42 0.39 40.00%
P/NAPS 0.80 1.10 0.54 0.61 0.70 0.68 0.81 -0.20%

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