[LINGUI] QoQ TTM Result on 30-Sep-2007 [#1]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -16.27%

YoY- 178.48%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	1,489,362	1,444,068	1,504,234	1,550,611	1,629,591	1,600,042	1,476,902	0.56%
YoY %	3.14%	-4.00%	-2.99%	-4.85%	1.85%	8.34%	-	-
Horiz. %	100.84%	97.78%	101.85%	104.99%	110.34%	108.34%	100.00%	-
PBT	50,185	98,077	161,389	223,114	298,483	263,386	176,192	-56.74%
YoY %	-48.83%	-39.23%	-27.67%	-25.25%	13.33%	49.49%	-	-
Horiz. %	28.48%	55.66%	91.60%	126.63%	169.41%	149.49%	100.00%	-
Tax	33,110	27,379	8,412	-9,787	-43,713	-36,825	-21,127	-
YoY %	20.93%	225.48%	185.95%	77.61%	-18.70%	-74.30%	-	-
Horiz. %	-156.72%	-129.59%	-39.82%	46.32%	206.91%	174.30%	100.00%	-
NP	83,295	125,456	169,801	213,327	254,770	226,561	155,065	-33.94%
YoY %	-33.61%	-26.12%	-20.40%	-16.27%	12.45%	46.11%	-	-
Horiz. %	53.72%	80.91%	109.50%	137.57%	164.30%	146.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,295	125,456	169,801	213,327	254,770	226,561	155,065	-33.94%
YoY %	-33.61%	-26.12%	-20.40%	-16.27%	12.45%	46.11%	-	-
Horiz. %	53.72%	80.91%	109.50%	137.57%	164.30%	146.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-65.98%	-27.92%	-5.21%	4.39%	14.65%	13.98%	11.99%	-
YoY %	-136.32%	-435.89%	-218.68%	-70.03%	4.79%	16.60%	-	-
Horiz. %	-550.29%	-232.86%	-43.45%	36.61%	122.19%	116.60%	100.00%	-
Total Cost	1,406,067	1,318,612	1,334,433	1,337,284	1,374,821	1,373,481	1,321,837	4.20%
YoY %	6.63%	-1.19%	-0.21%	-2.73%	0.10%	3.91%	-	-
Horiz. %	106.37%	99.76%	100.95%	101.17%	104.01%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,673,259	1,715,113	1,709,190	1,681,119	1,674,807	1,582,259	1,543,629	5.52%
YoY %	-2.44%	0.35%	1.67%	0.38%	5.85%	2.50%	-	-
Horiz. %	108.40%	111.11%	110.73%	108.91%	108.50%	102.50%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	13,072	39,562	39,562	39,562	39,562	13,189	13,189	-0.59%
YoY %	-66.96%	0.00%	0.00%	0.00%	199.96%	0.00%	-	-
Horiz. %	99.11%	299.96%	299.96%	299.96%	299.96%	100.00%	100.00%	-
Div Payout %	15.69%	31.53%	23.30%	18.55%	15.53%	5.82%	8.51%	-
YoY %	-50.24%	35.32%	25.61%	19.45%	166.84%	-31.61%	-	-
Horiz. %	184.37%	370.51%	273.80%	217.98%	182.49%	68.39%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,673,259	1,715,113	1,709,190	1,681,119	1,674,807	1,582,259	1,543,629	5.52%
YoY %	-2.44%	0.35%	1.67%	0.38%	5.85%	2.50%	-	-
Horiz. %	108.40%	111.11%	110.73%	108.91%	108.50%	102.50%	100.00%	-
NOSH	653,617	664,772	659,919	659,262	659,373	659,274	659,670	-0.61%
YoY %	-1.68%	0.74%	0.10%	-0.02%	0.02%	-0.06%	-	-
Horiz. %	99.08%	100.77%	100.04%	99.94%	99.95%	99.94%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	5.59%	8.69%	11.29%	13.76%	15.63%	14.16%	10.50%	-
YoY %	-35.67%	-23.03%	-17.95%	-11.96%	10.38%	34.86%	-	-
Horiz. %	53.24%	82.76%	107.52%	131.05%	148.86%	134.86%	100.00%	-
ROE	4.98%	7.31%	9.93%	12.69%	15.21%	14.32%	10.05%	-
YoY %	-31.87%	-26.38%	-21.75%	-16.57%	6.22%	42.49%	-	-
Horiz. %	49.55%	72.74%	98.81%	126.27%	151.34%	142.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	227.86	217.23	227.94	235.20	247.14	242.70	223.88	1.18%
YoY %	4.89%	-4.70%	-3.09%	-4.83%	1.83%	8.41%	-	-
Horiz. %	101.78%	97.03%	101.81%	105.06%	110.39%	108.41%	100.00%	-
EPS	12.74	18.87	25.73	32.36	38.64	34.37	23.51	-33.55%
YoY %	-32.49%	-26.66%	-20.49%	-16.25%	12.42%	46.19%	-	-
Horiz. %	54.19%	80.26%	109.44%	137.64%	164.36%	146.19%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	2.00	2.00	0.00%
YoY %	-66.67%	0.00%	0.00%	0.00%	200.00%	0.00%	-	-
Horiz. %	100.00%	300.00%	300.00%	300.00%	300.00%	100.00%	100.00%	-
NAPS	2.56	2.58	2.59	2.55	2.54	2.40	2.34	6.17%
YoY %	-0.78%	-0.39%	1.57%	0.39%	5.83%	2.56%	-	-
Horiz. %	109.40%	110.26%	110.68%	108.97%	108.55%	102.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 659,262
RPS	226.06	219.19	228.32	235.36	247.35	242.86	224.17	0.56%
YoY %	3.13%	-4.00%	-2.99%	-4.85%	1.85%	8.34%	-	-
Horiz. %	100.84%	97.78%	101.85%	104.99%	110.34%	108.34%	100.00%	-
EPS	12.64	19.04	25.77	32.38	38.67	34.39	23.54	-33.96%
YoY %	-33.61%	-26.12%	-20.41%	-16.27%	12.45%	46.09%	-	-
Horiz. %	53.70%	80.88%	109.47%	137.55%	164.27%	146.09%	100.00%	-
DPS	1.98	6.01	6.01	6.01	6.01	2.00	2.00	-0.66%
YoY %	-67.05%	0.00%	0.00%	0.00%	200.50%	0.00%	-	-
Horiz. %	99.00%	300.50%	300.50%	300.50%	300.50%	100.00%	100.00%	-
NAPS	2.5398	2.6033	2.5943	2.5517	2.5421	2.4016	2.343	5.52%
YoY %	-2.44%	0.35%	1.67%	0.38%	5.85%	2.50%	-	-
Horiz. %	108.40%	111.11%	110.73%	108.91%	108.50%	102.50%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.51	1.31	1.65	2.03	3.26	3.66	1.96	-
P/RPS	0.66	0.60	0.72	0.86	1.32	1.51	0.88	-17.46%
YoY %	10.00%	-16.67%	-16.28%	-34.85%	-12.58%	71.59%	-	-
Horiz. %	75.00%	68.18%	81.82%	97.73%	150.00%	171.59%	100.00%	-
P/EPS	11.85	6.94	6.41	6.27	8.44	10.65	8.34	26.41%
YoY %	70.75%	8.27%	2.23%	-25.71%	-20.75%	27.70%	-	-
Horiz. %	142.09%	83.21%	76.86%	75.18%	101.20%	127.70%	100.00%	-
EY	8.44	14.41	15.59	15.94	11.85	9.39	11.99	-20.88%
YoY %	-41.43%	-7.57%	-2.20%	34.51%	26.20%	-21.68%	-	-
Horiz. %	70.39%	120.18%	130.03%	132.94%	98.83%	78.32%	100.00%	-
DY	1.32	4.58	3.64	2.96	1.84	0.55	1.02	18.77%
YoY %	-71.18%	25.82%	22.97%	60.87%	234.55%	-46.08%	-	-
Horiz. %	129.41%	449.02%	356.86%	290.20%	180.39%	53.92%	100.00%	-
P/NAPS	0.59	0.51	0.64	0.80	1.28	1.53	0.84	-21.00%
YoY %	15.69%	-20.31%	-20.00%	-37.50%	-16.34%	82.14%	-	-
Horiz. %	70.24%	60.71%	76.19%	95.24%	152.38%	182.14%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/08	22/05/08	31/01/08	16/11/07	20/08/07	22/05/07	29/01/07	-
Price	1.25	1.82	1.45	1.90	2.04	3.10	2.89	-
P/RPS	0.55	0.84	0.64	0.81	0.83	1.28	1.29	-43.38%
YoY %	-34.52%	31.25%	-20.99%	-2.41%	-35.16%	-0.78%	-	-
Horiz. %	42.64%	65.12%	49.61%	62.79%	64.34%	99.22%	100.00%	-
P/EPS	9.81	9.64	5.64	5.87	5.28	9.02	12.29	-13.96%
YoY %	1.76%	70.92%	-3.92%	11.17%	-41.46%	-26.61%	-	-
Horiz. %	79.82%	78.44%	45.89%	47.76%	42.96%	73.39%	100.00%	-
EY	10.19	10.37	17.75	17.03	18.94	11.09	8.13	16.26%
YoY %	-1.74%	-41.58%	4.23%	-10.08%	70.78%	36.41%	-	-
Horiz. %	125.34%	127.55%	218.33%	209.47%	232.96%	136.41%	100.00%	-
DY	1.60	3.30	4.14	3.16	2.94	0.65	0.69	75.28%
YoY %	-51.52%	-20.29%	31.01%	7.48%	352.31%	-5.80%	-	-
Horiz. %	231.88%	478.26%	600.00%	457.97%	426.09%	94.20%	100.00%	-
P/NAPS	0.49	0.71	0.56	0.75	0.80	1.29	1.24	-46.18%
YoY %	-30.99%	26.79%	-25.33%	-6.25%	-37.98%	4.03%	-	-
Horiz. %	39.52%	57.26%	45.16%	60.48%	64.52%	104.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos