[LINGUI] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 46.11%
YoY- 2129.03%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,504,234 1,550,611 1,629,591 1,600,042 1,476,902 1,363,644 1,237,071 13.88%
PBT 161,389 223,114 298,483 263,386 176,192 77,741 -15,306 -
Tax 8,412 -9,787 -43,713 -36,825 -21,127 -1,137 10,330 -12.76%
NP 169,801 213,327 254,770 226,561 155,065 76,604 -4,976 -
-
NP to SH 169,801 213,327 254,770 226,561 155,065 76,604 -4,976 -
-
Tax Rate -5.21% 4.39% 14.65% 13.98% 11.99% 1.46% - -
Total Cost 1,334,433 1,337,284 1,374,821 1,373,481 1,321,837 1,287,040 1,242,047 4.88%
-
Net Worth 1,709,190 1,681,119 1,674,807 1,582,259 1,543,629 1,451,073 659,475 88.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 39,562 39,562 39,562 13,189 13,189 13,189 13,189 107.57%
Div Payout % 23.30% 18.55% 15.53% 5.82% 8.51% 17.22% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,709,190 1,681,119 1,674,807 1,582,259 1,543,629 1,451,073 659,475 88.35%
NOSH 659,919 659,262 659,373 659,274 659,670 659,578 659,475 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.29% 13.76% 15.63% 14.16% 10.50% 5.62% -0.40% -
ROE 9.93% 12.69% 15.21% 14.32% 10.05% 5.28% -0.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 227.94 235.20 247.14 242.70 223.88 206.74 187.58 13.83%
EPS 25.73 32.36 38.64 34.37 23.51 11.61 -0.75 -
DPS 6.00 6.00 6.00 2.00 2.00 2.00 2.00 107.59%
NAPS 2.59 2.55 2.54 2.40 2.34 2.20 1.00 88.26%
Adjusted Per Share Value based on latest NOSH - 659,274
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.32 235.36 247.35 242.86 224.17 206.98 187.77 13.88%
EPS 25.77 32.38 38.67 34.39 23.54 11.63 -0.76 -
DPS 6.01 6.01 6.01 2.00 2.00 2.00 2.00 107.82%
NAPS 2.5943 2.5517 2.5421 2.4016 2.343 2.2025 1.001 88.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.65 2.03 3.26 3.66 1.96 1.01 0.95 -
P/RPS 0.72 0.86 1.32 1.51 0.88 0.49 0.51 25.76%
P/EPS 6.41 6.27 8.44 10.65 8.34 8.70 -125.90 -
EY 15.59 15.94 11.85 9.39 11.99 11.50 -0.79 -
DY 3.64 2.96 1.84 0.55 1.02 1.98 2.11 43.69%
P/NAPS 0.64 0.80 1.28 1.53 0.84 0.46 0.95 -23.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 -
Price 1.45 1.90 2.04 3.10 2.89 1.19 1.10 -
P/RPS 0.64 0.81 0.83 1.28 1.29 0.58 0.59 5.55%
P/EPS 5.64 5.87 5.28 9.02 12.29 10.25 -145.78 -
EY 17.75 17.03 18.94 11.09 8.13 9.76 -0.69 -
DY 4.14 3.16 2.94 0.65 0.69 1.68 1.82 72.70%
P/NAPS 0.56 0.75 0.80 1.29 1.24 0.54 1.10 -36.16%

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