[LINGUI] QoQ 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,309,437 1,358,342 1,294,272 1,214,086 1,162,152 1,049,585 1,018,433 18.25%
PBT 82,038 106,624 112,082 96,196 45,400 -8,395 -12,745 -
Tax 6,086 5,727 -14,147 -11,691 -2,517 -5,807 -6,734 -
NP 88,124 112,351 97,935 84,505 42,883 -14,202 -19,479 -
-
NP to SH 88,124 112,351 97,935 84,505 42,883 -14,202 -19,479 -
-
Tax Rate -7.42% -5.37% 12.62% 12.15% 5.54% - - -
Total Cost 1,221,313 1,245,991 1,196,337 1,129,581 1,119,269 1,063,787 1,037,912 11.46%
-
Net Worth 1,314,613 1,313,345 1,290,129 1,233,383 1,133,551 1,158,055 1,148,400 9.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 13,212 6,590 6,590 6,590 6,590 5,780 5,780 73.61%
Div Payout % 14.99% 5.87% 6.73% 7.80% 15.37% 0.00% 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,314,613 1,313,345 1,290,129 1,233,383 1,133,551 1,158,055 1,148,400 9.43%
NOSH 660,609 659,972 658,229 659,563 659,041 657,986 660,000 0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.73% 8.27% 7.57% 6.96% 3.69% -1.35% -1.91% -
ROE 6.70% 8.55% 7.59% 6.85% 3.78% -1.23% -1.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.22 205.82 196.63 184.07 176.34 159.51 154.31 18.18%
EPS 13.34 17.02 14.88 12.81 6.51 -2.16 -2.95 -
DPS 2.00 1.00 1.00 1.00 1.00 0.88 0.88 72.94%
NAPS 1.99 1.99 1.96 1.87 1.72 1.76 1.74 9.37%
Adjusted Per Share Value based on latest NOSH - 659,563
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.75 206.18 196.45 184.28 176.40 159.31 154.58 18.25%
EPS 13.38 17.05 14.87 12.83 6.51 -2.16 -2.96 -
DPS 2.01 1.00 1.00 1.00 1.00 0.88 0.88 73.52%
NAPS 1.9954 1.9935 1.9582 1.8721 1.7206 1.7578 1.7431 9.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.13 1.20 1.52 1.18 1.30 1.51 0.95 -
P/RPS 0.57 0.58 0.77 0.64 0.74 0.95 0.62 -5.45%
P/EPS 8.47 7.05 10.22 9.21 19.98 -69.96 -32.19 -
EY 11.81 14.19 9.79 10.86 5.01 -1.43 -3.11 -
DY 1.77 0.83 0.66 0.85 0.77 0.58 0.92 54.74%
P/NAPS 0.57 0.60 0.78 0.63 0.76 0.86 0.55 2.41%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 17/05/05 15/02/05 10/11/04 23/08/04 14/05/04 26/02/04 -
Price 1.07 1.11 1.33 1.09 1.05 1.50 1.14 -
P/RPS 0.54 0.54 0.68 0.59 0.60 0.94 0.74 -18.96%
P/EPS 8.02 6.52 8.94 8.51 16.14 -69.50 -38.63 -
EY 12.47 15.34 11.19 11.75 6.20 -1.44 -2.59 -
DY 1.87 0.90 0.75 0.92 0.95 0.59 0.77 80.77%
P/NAPS 0.54 0.56 0.68 0.58 0.61 0.85 0.66 -12.53%

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