[LINGUI] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

31-Jan-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -20.4%

YoY- 9.5%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	1,532,879	1,489,362	1,444,068	1,504,234	1,550,611	1,629,591	1,600,042	-2.81%
YoY %	2.92%	3.14%	-4.00%	-2.99%	-4.85%	1.85%	-	-
Horiz. %	95.80%	93.08%	90.25%	94.01%	96.91%	101.85%	100.00%	-
PBT	30,819	50,185	98,077	161,389	223,114	298,483	263,386	-75.98%
YoY %	-38.59%	-48.83%	-39.23%	-27.67%	-25.25%	13.33%	-	-
Horiz. %	11.70%	19.05%	37.24%	61.27%	84.71%	113.33%	100.00%	-
Tax	11,430	33,110	27,379	8,412	-9,787	-43,713	-36,825	-
YoY %	-65.48%	20.93%	225.48%	185.95%	77.61%	-18.70%	-	-
Horiz. %	-31.04%	-89.91%	-74.35%	-22.84%	26.58%	118.70%	100.00%	-
NP	42,249	83,295	125,456	169,801	213,327	254,770	226,561	-67.25%
YoY %	-49.28%	-33.61%	-26.12%	-20.40%	-16.27%	12.45%	-	-
Horiz. %	18.65%	36.76%	55.37%	74.95%	94.16%	112.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,249	83,295	125,456	169,801	213,327	254,770	226,561	-67.25%
YoY %	-49.28%	-33.61%	-26.12%	-20.40%	-16.27%	12.45%	-	-
Horiz. %	18.65%	36.76%	55.37%	74.95%	94.16%	112.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-37.09%	-65.98%	-27.92%	-5.21%	4.39%	14.65%	13.98%	-
YoY %	43.79%	-136.32%	-435.89%	-218.68%	-70.03%	4.79%	-	-
Horiz. %	-265.31%	-471.96%	-199.71%	-37.27%	31.40%	104.79%	100.00%	-
Total Cost	1,490,630	1,406,067	1,318,612	1,334,433	1,337,284	1,374,821	1,373,481	5.59%
YoY %	6.01%	6.63%	-1.19%	-0.21%	-2.73%	0.10%	-	-
Horiz. %	108.53%	102.37%	96.01%	97.16%	97.36%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,673,279	1,673,259	1,715,113	1,709,190	1,681,119	1,674,807	1,582,259	3.78%
YoY %	0.00%	-2.44%	0.35%	1.67%	0.38%	5.85%	-	-
Horiz. %	105.75%	105.75%	108.40%	108.02%	106.25%	105.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	13,072	13,072	39,562	39,562	39,562	39,562	13,189	-0.59%
YoY %	0.00%	-66.96%	0.00%	0.00%	0.00%	199.96%	-	-
Horiz. %	99.11%	99.11%	299.96%	299.96%	299.96%	299.96%	100.00%	-
Div Payout %	30.94%	15.69%	31.53%	23.30%	18.55%	15.53%	5.82%	-
YoY %	97.20%	-50.24%	35.32%	25.61%	19.45%	166.84%	-	-
Horiz. %	531.62%	269.59%	541.75%	400.34%	318.73%	266.84%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,673,279	1,673,259	1,715,113	1,709,190	1,681,119	1,674,807	1,582,259	3.78%
YoY %	0.00%	-2.44%	0.35%	1.67%	0.38%	5.85%	-	-
Horiz. %	105.75%	105.75%	108.40%	108.02%	106.25%	105.85%	100.00%	-
NOSH	663,999	653,617	664,772	659,919	659,262	659,373	659,274	0.47%
YoY %	1.59%	-1.68%	0.74%	0.10%	-0.02%	0.02%	-	-
Horiz. %	100.72%	99.14%	100.83%	100.10%	100.00%	100.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	2.76%	5.59%	8.69%	11.29%	13.76%	15.63%	14.16%	-
YoY %	-50.63%	-35.67%	-23.03%	-17.95%	-11.96%	10.38%	-	-
Horiz. %	19.49%	39.48%	61.37%	79.73%	97.18%	110.38%	100.00%	-
ROE	2.52%	4.98%	7.31%	9.93%	12.69%	15.21%	14.32%	-
YoY %	-49.40%	-31.87%	-26.38%	-21.75%	-16.57%	6.22%	-	-
Horiz. %	17.60%	34.78%	51.05%	69.34%	88.62%	106.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	230.86	227.86	217.23	227.94	235.20	247.14	242.70	-3.27%
YoY %	1.32%	4.89%	-4.70%	-3.09%	-4.83%	1.83%	-	-
Horiz. %	95.12%	93.89%	89.51%	93.92%	96.91%	101.83%	100.00%	-
EPS	6.36	12.74	18.87	25.73	32.36	38.64	34.37	-67.42%
YoY %	-50.08%	-32.49%	-26.66%	-20.49%	-16.25%	12.42%	-	-
Horiz. %	18.50%	37.07%	54.90%	74.86%	94.15%	112.42%	100.00%	-
DPS	2.00	2.00	6.00	6.00	6.00	6.00	2.00	0.00%
YoY %	0.00%	-66.67%	0.00%	0.00%	0.00%	200.00%	-	-
Horiz. %	100.00%	100.00%	300.00%	300.00%	300.00%	300.00%	100.00%	-
NAPS	2.52	2.56	2.58	2.59	2.55	2.54	2.40	3.29%
YoY %	-1.56%	-0.78%	-0.39%	1.57%	0.39%	5.83%	-	-
Horiz. %	105.00%	106.67%	107.50%	107.92%	106.25%	105.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 659,919
RPS	232.67	226.06	219.19	228.32	235.36	247.35	242.86	-2.80%
YoY %	2.92%	3.13%	-4.00%	-2.99%	-4.85%	1.85%	-	-
Horiz. %	95.80%	93.08%	90.25%	94.01%	96.91%	101.85%	100.00%	-
EPS	6.41	12.64	19.04	25.77	32.38	38.67	34.39	-67.26%
YoY %	-49.29%	-33.61%	-26.12%	-20.41%	-16.27%	12.45%	-	-
Horiz. %	18.64%	36.75%	55.36%	74.93%	94.16%	112.45%	100.00%	-
DPS	1.98	1.98	6.01	6.01	6.01	6.01	2.00	-0.66%
YoY %	0.00%	-67.05%	0.00%	0.00%	0.00%	200.50%	-	-
Horiz. %	99.00%	99.00%	300.50%	300.50%	300.50%	300.50%	100.00%	-
NAPS	2.5398	2.5398	2.6033	2.5943	2.5517	2.5421	2.4016	3.78%
YoY %	0.00%	-2.44%	0.35%	1.67%	0.38%	5.85%	-	-
Horiz. %	105.75%	105.75%	108.40%	108.02%	106.25%	105.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.17	1.51	1.31	1.65	2.03	3.26	3.66	-
P/RPS	0.51	0.66	0.60	0.72	0.86	1.32	1.51	-51.40%
YoY %	-22.73%	10.00%	-16.67%	-16.28%	-34.85%	-12.58%	-	-
Horiz. %	33.77%	43.71%	39.74%	47.68%	56.95%	87.42%	100.00%	-
P/EPS	18.39	11.85	6.94	6.41	6.27	8.44	10.65	43.78%
YoY %	55.19%	70.75%	8.27%	2.23%	-25.71%	-20.75%	-	-
Horiz. %	172.68%	111.27%	65.16%	60.19%	58.87%	79.25%	100.00%	-
EY	5.44	8.44	14.41	15.59	15.94	11.85	9.39	-30.43%
YoY %	-35.55%	-41.43%	-7.57%	-2.20%	34.51%	26.20%	-	-
Horiz. %	57.93%	89.88%	153.46%	166.03%	169.76%	126.20%	100.00%	-
DY	1.71	1.32	4.58	3.64	2.96	1.84	0.55	112.58%
YoY %	29.55%	-71.18%	25.82%	22.97%	60.87%	234.55%	-	-
Horiz. %	310.91%	240.00%	832.73%	661.82%	538.18%	334.55%	100.00%	-
P/NAPS	0.46	0.59	0.51	0.64	0.80	1.28	1.53	-55.02%
YoY %	-22.03%	15.69%	-20.31%	-20.00%	-37.50%	-16.34%	-	-
Horiz. %	30.07%	38.56%	33.33%	41.83%	52.29%	83.66%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	15/08/08	22/05/08	31/01/08	16/11/07	20/08/07	22/05/07	-
Price	0.69	1.25	1.82	1.45	1.90	2.04	3.10	-
P/RPS	0.30	0.55	0.84	0.64	0.81	0.83	1.28	-61.88%
YoY %	-45.45%	-34.52%	31.25%	-20.99%	-2.41%	-35.16%	-	-
Horiz. %	23.44%	42.97%	65.62%	50.00%	63.28%	64.84%	100.00%	-
P/EPS	10.84	9.81	9.64	5.64	5.87	5.28	9.02	12.99%
YoY %	10.50%	1.76%	70.92%	-3.92%	11.17%	-41.46%	-	-
Horiz. %	120.18%	108.76%	106.87%	62.53%	65.08%	58.54%	100.00%	-
EY	9.22	10.19	10.37	17.75	17.03	18.94	11.09	-11.55%
YoY %	-9.52%	-1.74%	-41.58%	4.23%	-10.08%	70.78%	-	-
Horiz. %	83.14%	91.88%	93.51%	160.05%	153.56%	170.78%	100.00%	-
DY	2.90	1.60	3.30	4.14	3.16	2.94	0.65	170.27%
YoY %	81.25%	-51.52%	-20.29%	31.01%	7.48%	352.31%	-	-
Horiz. %	446.15%	246.15%	507.69%	636.92%	486.15%	452.31%	100.00%	-
P/NAPS	0.27	0.49	0.71	0.56	0.75	0.80	1.29	-64.64%
YoY %	-44.90%	-30.99%	26.79%	-25.33%	-6.25%	-37.98%	-	-
Horiz. %	20.93%	37.98%	55.04%	43.41%	58.14%	62.02%	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