[LINGUI] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 97.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 1,550,611 1,363,644 1,273,571 1,214,086 802,583 1,024,172 678,162 14.77%
PBT 223,114 77,741 36,324 96,196 40,593 2,263 8,721 71.61%
Tax -9,787 -1,137 15,600 -11,691 -9,804 -10,463 1,320 -
NP 213,327 76,604 51,924 84,505 30,789 -8,200 10,041 66.38%
-
NP to SH 213,327 76,604 51,924 84,505 30,789 -8,200 2,288 112.87%
-
Tax Rate 4.39% 1.46% -42.95% 12.15% 24.15% 462.35% -15.14% -
Total Cost 1,337,284 1,287,040 1,221,647 1,129,581 771,794 1,032,372 668,121 12.25%
-
Net Worth 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 694,902 15.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div 39,562 13,189 26,424 6,590 2,440 5,780 2,294 60.70%
Div Payout % 18.55% 17.22% 50.89% 7.80% 7.93% 0.00% 100.29% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 694,902 15.85%
NOSH 659,262 659,578 656,759 659,563 487,652 614,999 454,184 6.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 13.76% 5.62% 4.08% 6.96% 3.84% -0.80% 1.48% -
ROE 12.69% 5.28% 7.91% 6.85% 3.74% -0.82% 0.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 235.20 206.74 193.92 184.07 164.58 166.53 149.31 7.86%
EPS 32.36 11.61 7.91 12.81 6.31 -1.33 0.50 100.30%
DPS 6.00 2.00 4.00 1.00 0.50 0.94 0.51 50.78%
NAPS 2.55 2.20 1.00 1.87 1.69 1.62 1.53 8.88%
Adjusted Per Share Value based on latest NOSH - 659,563
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 235.36 206.98 193.31 184.28 121.82 155.45 102.94 14.77%
EPS 32.38 11.63 7.88 12.83 4.67 -1.24 0.35 112.59%
DPS 6.01 2.00 4.01 1.00 0.37 0.88 0.35 60.58%
NAPS 2.5517 2.2025 0.9969 1.8721 1.2509 1.5122 1.0548 15.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 28/09/01 -
Price 2.03 1.01 1.01 1.18 1.03 1.00 0.93 -
P/RPS 0.86 0.49 0.52 0.64 0.63 0.60 0.62 5.60%
P/EPS 6.27 8.70 12.77 9.21 16.31 -75.00 184.61 -43.07%
EY 15.94 11.50 7.83 10.86 6.13 -1.33 0.54 75.75%
DY 2.96 1.98 3.96 0.85 0.49 0.94 0.54 32.76%
P/NAPS 0.80 0.46 1.01 0.63 0.61 0.62 0.61 4.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 16/11/07 16/11/06 16/11/05 10/11/04 20/11/02 18/11/03 19/11/01 -
Price 1.90 1.19 1.02 1.09 1.10 1.00 1.12 -
P/RPS 0.81 0.58 0.53 0.59 0.67 0.60 0.75 1.29%
P/EPS 5.87 10.25 12.90 8.51 17.42 -75.00 222.33 -45.41%
EY 17.03 9.76 7.75 11.75 5.74 -1.33 0.45 83.18%
DY 3.16 1.68 3.92 0.92 0.45 0.94 0.45 38.36%
P/NAPS 0.75 0.54 1.02 0.58 0.65 0.62 0.73 0.45%

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