[LINGUI] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

29-Jan-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- 102.42%

YoY- 319.65%

Quarter Report

KLSE Lingui 2q2007-s&t.xls

Latest QR

Upcoming QR

LINGUI's Result

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,550,611	1,629,591	1,600,042	1,476,902	1,363,644	1,237,071	1,206,794	18.17%
YoY %	-4.85%	1.85%	8.34%	8.31%	10.23%	2.51%	-	-
Horiz. %	128.49%	135.03%	132.59%	122.38%	113.00%	102.51%	100.00%	-
PBT	223,114	298,483	263,386	176,192	77,741	-15,306	-12,253	-
YoY %	-25.25%	13.33%	49.49%	126.64%	607.91%	-24.92%	-	-
Horiz. %	-1,820.89%	-2,436.00%	-2,149.56%	-1,437.95%	-634.47%	124.92%	100.00%	-
Tax	-9,787	-43,713	-36,825	-21,127	-1,137	10,330	1,087	-
YoY %	77.61%	-18.70%	-74.30%	-1,758.14%	-111.01%	850.32%	-	-
Horiz. %	-900.37%	-4,021.44%	-3,387.76%	-1,943.61%	-104.60%	950.32%	100.00%	-
NP	213,327	254,770	226,561	155,065	76,604	-4,976	-11,166	-
YoY %	-16.27%	12.45%	46.11%	102.42%	1,639.47%	55.44%	-	-
Horiz. %	-1,910.51%	-2,281.66%	-2,029.03%	-1,388.72%	-686.05%	44.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,327	254,770	226,561	155,065	76,604	-4,976	-11,166	-
YoY %	-16.27%	12.45%	46.11%	102.42%	1,639.47%	55.44%	-	-
Horiz. %	-1,910.51%	-2,281.66%	-2,029.03%	-1,388.72%	-686.05%	44.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.39%	14.65%	13.98%	11.99%	1.46%	-	-	-
YoY %	-70.03%	4.79%	16.60%	721.23%	0.00%	-	-	-
Horiz. %	300.68%	1,003.42%	957.53%	821.23%	100.00%	-	-	-
Total Cost	1,337,284	1,374,821	1,373,481	1,321,837	1,287,040	1,242,047	1,217,960	6.42%
YoY %	-2.73%	0.10%	3.91%	2.70%	3.62%	1.98%	-	-
Horiz. %	109.80%	112.88%	112.77%	108.53%	105.67%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,681,119	1,674,807	1,582,259	1,543,629	1,451,073	659,475	1,155,062	28.39%
YoY %	0.38%	5.85%	2.50%	6.38%	120.03%	-42.91%	-	-
Horiz. %	145.54%	145.00%	136.98%	133.64%	125.63%	57.09%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	39,562	39,562	13,189	13,189	13,189	13,189	26,424	30.84%
YoY %	0.00%	199.96%	0.00%	0.00%	0.00%	-50.09%	-	-
Horiz. %	149.72%	149.72%	49.91%	49.91%	49.91%	49.91%	100.00%	-
Div Payout %	18.55%	15.53%	5.82%	8.51%	17.22%	0.00%	0.00%	-
YoY %	19.45%	166.84%	-31.61%	-50.58%	0.00%	0.00%	-	-
Horiz. %	107.72%	90.19%	33.80%	49.42%	100.00%	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,681,119	1,674,807	1,582,259	1,543,629	1,451,073	659,475	1,155,062	28.39%
YoY %	0.38%	5.85%	2.50%	6.38%	120.03%	-42.91%	-	-
Horiz. %	145.54%	145.00%	136.98%	133.64%	125.63%	57.09%	100.00%	-
NOSH	659,262	659,373	659,274	659,670	659,578	659,475	656,285	0.30%
YoY %	-0.02%	0.02%	-0.06%	0.01%	0.02%	0.49%	-	-
Horiz. %	100.45%	100.47%	100.46%	100.52%	100.50%	100.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	13.76%	15.63%	14.16%	10.50%	5.62%	-0.40%	-0.93%	-
YoY %	-11.96%	10.38%	34.86%	86.83%	1,505.00%	56.99%	-	-
Horiz. %	-1,479.57%	-1,680.65%	-1,522.58%	-1,129.03%	-604.30%	43.01%	100.00%	-
ROE	12.69%	15.21%	14.32%	10.05%	5.28%	-0.75%	-0.97%	-
YoY %	-16.57%	6.22%	42.49%	90.34%	804.00%	22.68%	-	-
Horiz. %	-1,308.25%	-1,568.04%	-1,476.29%	-1,036.08%	-544.33%	77.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	235.20	247.14	242.70	223.88	206.74	187.58	183.88	17.81%
YoY %	-4.83%	1.83%	8.41%	8.29%	10.21%	2.01%	-	-
Horiz. %	127.91%	134.40%	131.99%	121.75%	112.43%	102.01%	100.00%	-
EPS	32.36	38.64	34.37	23.51	11.61	-0.75	-1.70	-
YoY %	-16.25%	12.42%	46.19%	102.50%	1,648.00%	55.88%	-	-
Horiz. %	-1,903.53%	-2,272.94%	-2,021.76%	-1,382.94%	-682.94%	44.12%	100.00%	-
DPS	6.00	6.00	2.00	2.00	2.00	2.00	4.03	30.35%
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	-50.37%	-	-
Horiz. %	148.88%	148.88%	49.63%	49.63%	49.63%	49.63%	100.00%	-
NAPS	2.55	2.54	2.40	2.34	2.20	1.00	1.76	28.01%
YoY %	0.39%	5.83%	2.56%	6.36%	120.00%	-43.18%	-	-
Horiz. %	144.89%	144.32%	136.36%	132.95%	125.00%	56.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 659,670
RPS	235.36	247.35	242.86	224.17	206.98	187.77	183.17	18.17%
YoY %	-4.85%	1.85%	8.34%	8.31%	10.23%	2.51%	-	-
Horiz. %	128.49%	135.04%	132.59%	122.38%	113.00%	102.51%	100.00%	-
EPS	32.38	38.67	34.39	23.54	11.63	-0.76	-1.69	-
YoY %	-16.27%	12.45%	46.09%	102.41%	1,630.26%	55.03%	-	-
Horiz. %	-1,915.98%	-2,288.17%	-2,034.91%	-1,392.90%	-688.17%	44.97%	100.00%	-
DPS	6.01	6.01	2.00	2.00	2.00	2.00	4.01	30.93%
YoY %	0.00%	200.50%	0.00%	0.00%	0.00%	-50.12%	-	-
Horiz. %	149.88%	149.88%	49.88%	49.88%	49.88%	49.88%	100.00%	-
NAPS	2.5517	2.5421	2.4016	2.343	2.2025	1.001	1.7532	28.40%
YoY %	0.38%	5.85%	2.50%	6.38%	120.03%	-42.90%	-	-
Horiz. %	145.55%	145.00%	136.98%	133.64%	125.63%	57.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.03	3.26	3.66	1.96	1.01	0.95	0.98	-
P/RPS	0.86	1.32	1.51	0.88	0.49	0.51	0.53	38.04%
YoY %	-34.85%	-12.58%	71.59%	79.59%	-3.92%	-3.77%	-	-
Horiz. %	162.26%	249.06%	284.91%	166.04%	92.45%	96.23%	100.00%	-
P/EPS	6.27	8.44	10.65	8.34	8.70	-125.90	-57.60	-
YoY %	-25.71%	-20.75%	27.70%	-4.14%	106.91%	-118.58%	-	-
Horiz. %	-10.89%	-14.65%	-18.49%	-14.48%	-15.10%	218.58%	100.00%	-
EY	15.94	11.85	9.39	11.99	11.50	-0.79	-1.74	-
YoY %	34.51%	26.20%	-21.68%	4.26%	1,555.70%	54.60%	-	-
Horiz. %	-916.09%	-681.03%	-539.66%	-689.08%	-660.92%	45.40%	100.00%	-
DY	2.96	1.84	0.55	1.02	1.98	2.11	4.11	-19.63%
YoY %	60.87%	234.55%	-46.08%	-48.48%	-6.16%	-48.66%	-	-
Horiz. %	72.02%	44.77%	13.38%	24.82%	48.18%	51.34%	100.00%	-
P/NAPS	0.80	1.28	1.53	0.84	0.46	0.95	0.56	26.81%
YoY %	-37.50%	-16.34%	82.14%	82.61%	-51.58%	69.64%	-	-
Horiz. %	142.86%	228.57%	273.21%	150.00%	82.14%	169.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	16/11/07	20/08/07	22/05/07	29/01/07	16/11/06	18/08/06	25/05/06	-
Price	1.90	2.04	3.10	2.89	1.19	1.10	0.97	-
P/RPS	0.81	0.83	1.28	1.29	0.58	0.59	0.53	32.64%
YoY %	-2.41%	-35.16%	-0.78%	122.41%	-1.69%	11.32%	-	-
Horiz. %	152.83%	156.60%	241.51%	243.40%	109.43%	111.32%	100.00%	-
P/EPS	5.87	5.28	9.02	12.29	10.25	-145.78	-57.01	-
YoY %	11.17%	-41.46%	-26.61%	19.90%	107.03%	-155.71%	-	-
Horiz. %	-10.30%	-9.26%	-15.82%	-21.56%	-17.98%	255.71%	100.00%	-
EY	17.03	18.94	11.09	8.13	9.76	-0.69	-1.75	-
YoY %	-10.08%	70.78%	36.41%	-16.70%	1,514.49%	60.57%	-	-
Horiz. %	-973.14%	-1,082.29%	-633.71%	-464.57%	-557.71%	39.43%	100.00%	-
DY	3.16	2.94	0.65	0.69	1.68	1.82	4.15	-16.60%
YoY %	7.48%	352.31%	-5.80%	-58.93%	-7.69%	-56.14%	-	-
Horiz. %	76.14%	70.84%	15.66%	16.63%	40.48%	43.86%	100.00%	-
P/NAPS	0.75	0.80	1.29	1.24	0.54	1.10	0.55	22.94%
YoY %	-6.25%	-37.98%	4.03%	129.63%	-50.91%	100.00%	-	-
Horiz. %	136.36%	145.45%	234.55%	225.45%	98.18%	200.00%	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