[LINGUI] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -14.49%
YoY- 105.5%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,489,363 1,629,591 1,237,071 1,309,437 1,162,152 983,089 719,861 12.86%
PBT 53,417 298,485 -15,306 82,038 45,400 30,419 5,882 44.39%
Tax 29,878 -43,713 10,331 6,086 -2,517 -17,813 -2,987 -
NP 83,295 254,772 -4,975 88,124 42,883 12,606 2,895 74.96%
-
NP to SH 83,295 254,772 -4,975 88,124 42,883 12,606 2,895 74.96%
-
Tax Rate -55.93% 14.64% - -7.42% 5.54% 58.56% 50.78% -
Total Cost 1,406,068 1,374,819 1,242,046 1,221,313 1,119,269 970,483 716,966 11.86%
-
Net Worth 1,688,322 1,675,610 1,311,143 1,312,625 1,124,371 881,878 868,500 11.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,190 39,581 13,177 13,192 6,537 5,410 2,453 32.32%
Div Payout % 15.84% 15.54% 0.00% 14.97% 15.24% 42.92% 84.75% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,688,322 1,675,610 1,311,143 1,312,625 1,124,371 881,878 868,500 11.70%
NOSH 659,501 659,689 658,866 659,610 653,704 541,030 490,677 5.04%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.59% 15.63% -0.40% 6.73% 3.69% 1.28% 0.40% -
ROE 4.93% 15.20% -0.38% 6.71% 3.81% 1.43% 0.33% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 225.83 247.02 187.76 198.52 177.78 181.71 146.71 7.44%
EPS 12.63 38.62 -0.75 13.36 6.56 2.33 0.59 66.55%
DPS 2.00 6.00 2.00 2.00 1.00 1.00 0.50 25.96%
NAPS 2.56 2.54 1.99 1.99 1.72 1.63 1.77 6.33%
Adjusted Per Share Value based on latest NOSH - 660,609
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 226.06 247.35 187.77 198.75 176.40 149.22 109.26 12.87%
EPS 12.64 38.67 -0.76 13.38 6.51 1.91 0.44 74.91%
DPS 2.00 6.01 2.00 2.00 0.99 0.82 0.37 32.44%
NAPS 2.5626 2.5433 1.9901 1.9924 1.7066 1.3386 1.3183 11.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.51 3.26 0.95 1.13 1.30 0.92 1.09 -
P/RPS 0.67 1.32 0.51 0.57 0.73 0.51 0.74 -1.64%
P/EPS 11.96 8.44 -125.81 8.46 19.82 39.48 184.75 -36.60%
EY 8.36 11.85 -0.79 11.82 5.05 2.53 0.54 57.80%
DY 1.32 1.84 2.11 1.77 0.77 1.09 0.46 19.18%
P/NAPS 0.59 1.28 0.48 0.57 0.76 0.56 0.62 -0.82%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 20/08/07 18/08/06 23/08/05 23/08/04 26/08/03 28/08/02 -
Price 1.25 2.04 1.10 1.07 1.05 1.14 1.20 -
P/RPS 0.55 0.83 0.59 0.54 0.59 0.63 0.82 -6.43%
P/EPS 9.90 5.28 -145.68 8.01 16.01 48.93 203.39 -39.54%
EY 10.10 18.93 -0.69 12.49 6.25 2.04 0.49 65.50%
DY 1.60 2.94 1.82 1.87 0.95 0.88 0.42 24.94%
P/NAPS 0.49 0.80 0.55 0.54 0.61 0.70 0.68 -5.31%

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