[LINGUI] YoY 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
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,444,068 1,600,042 1,206,794 1,358,342 1,049,585 939,044 675,089 13.49%
PBT 98,077 263,386 -12,253 106,624 -8,395 69,357 -22,699 -
Tax 27,379 -36,825 1,087 5,727 -5,807 -8,249 1,176 68.89%
NP 125,456 226,561 -11,166 112,351 -14,202 61,108 -21,523 -
-
NP to SH 125,456 226,561 -11,166 112,351 -14,202 61,108 -29,276 -
-
Tax Rate -27.92% 13.98% - -5.37% - 11.89% - -
Total Cost 1,318,612 1,373,481 1,217,960 1,245,991 1,063,787 877,936 696,612 11.21%
-
Net Worth 1,715,113 1,582,259 1,155,062 1,313,345 1,158,055 1,035,506 699,070 16.11%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 39,562 13,189 26,424 6,590 5,780 2,440 2,294 60.66%
Div Payout % 31.53% 5.82% 0.00% 5.87% 0.00% 3.99% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,715,113 1,582,259 1,155,062 1,313,345 1,158,055 1,035,506 699,070 16.11%
NOSH 664,772 659,274 656,285 659,972 657,986 559,733 439,666 7.12%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.69% 14.16% -0.93% 8.27% -1.35% 6.51% -3.19% -
ROE 7.31% 14.32% -0.97% 8.55% -1.23% 5.90% -4.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 217.23 242.70 183.88 205.82 159.51 167.77 153.55 5.94%
EPS 18.87 34.37 -1.70 17.02 -2.16 10.92 -6.66 -
DPS 6.00 2.00 4.03 1.00 0.88 0.44 0.52 50.26%
NAPS 2.58 2.40 1.76 1.99 1.76 1.85 1.59 8.39%
Adjusted Per Share Value based on latest NOSH - 659,972
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 219.19 242.86 183.17 206.18 159.31 142.53 102.47 13.49%
EPS 19.04 34.39 -1.69 17.05 -2.16 9.28 -4.44 -
DPS 6.01 2.00 4.01 1.00 0.88 0.37 0.35 60.55%
NAPS 2.6033 2.4016 1.7532 1.9935 1.7578 1.5718 1.0611 16.11%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.31 3.66 0.98 1.20 1.51 0.99 1.14 -
P/RPS 0.60 1.51 0.53 0.58 0.95 0.59 0.74 -3.43%
P/EPS 6.94 10.65 -57.60 7.05 -69.96 9.07 -17.12 -
EY 14.41 9.39 -1.74 14.19 -1.43 11.03 -5.84 -
DY 4.58 0.55 4.11 0.83 0.58 0.44 0.46 46.62%
P/NAPS 0.51 1.53 0.56 0.60 0.86 0.54 0.72 -5.58%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 22/05/07 25/05/06 17/05/05 14/05/04 20/05/03 29/05/02 -
Price 1.82 3.10 0.97 1.11 1.50 0.88 1.12 -
P/RPS 0.84 1.28 0.53 0.54 0.94 0.52 0.73 2.36%
P/EPS 9.64 9.02 -57.01 6.52 -69.50 8.06 -16.82 -
EY 10.37 11.09 -1.75 15.34 -1.44 12.41 -5.95 -
DY 3.30 0.65 4.15 0.90 0.59 0.50 0.47 38.33%
P/NAPS 0.71 1.29 0.55 0.56 0.85 0.48 0.70 0.23%

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